Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.24% first-year return on $93,597 initial cash invested.
-9.24%
Cash On Cash
4.74%
Cap Rate
0.76
DSCR
$3,579
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $4,300 expenses = $721 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,597
Downpayment
20%
$89,140
Closing costs
1%
$4,457
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,579
Total Expenses
$4,300
Mortgage P&I
64%
$2,304
Property Taxes
25%
$906
Home Insurance
4%
$159
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0