Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.37% first-year return on $92,988 initial cash invested.
-15.37%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$2,429
Rent
-$1,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,429 income − $3,620 expenses = $1,191 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,988
Downpayment
20%
$88,560
Closing costs
1%
$4,428
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,429
Total Expenses
$3,620
Mortgage P&I
92%
$2,225
Property Taxes
20%
$483
Home Insurance
7%
$158
HOA
5%
$123
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0