Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.15% first-year return on $93,618 initial cash invested.
-9.15%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$2,610
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $3,324 expenses = $714 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,618
Downpayment
20%
$89,160
Closing costs
1%
$4,458
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,610
Total Expenses
$3,324
Mortgage P&I
85%
$2,225
Property Taxes
11%
$278
Home Insurance
5%
$143
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$157
Maintenance
5%
$130
Other
0%
$0