Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.82% first-year return on $93,912 initial cash invested.
-8.82%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$2,906
Rent
-$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $3,596 expenses = $690 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,912
Downpayment
20%
$89,440
Closing costs
1%
$4,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,906
Total Expenses
$3,596
Mortgage P&I
77%
$2,240
Property Taxes
15%
$443
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0