Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.72% first-year return on $93,114 initial cash invested.
-12.72%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$2,167
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,167 income − $3,154 expenses = $987 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,114
Downpayment
20%
$88,680
Closing costs
1%
$4,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,167
Total Expenses
$3,154
Mortgage P&I
102%
$2,213
Property Taxes
10%
$222
Home Insurance
7%
$156
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0