Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.64% first-year return on $93,786 initial cash invested.
-8.64%
Cash On Cash
4.96%
Cap Rate
0.78
DSCR
$2,856
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $3,531 expenses = $675 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,786
Downpayment
20%
$89,320
Closing costs
1%
$4,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,856
Total Expenses
$3,531
Mortgage P&I
83%
$2,379
Property Taxes
9%
$246
Home Insurance
6%
$163
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0