Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19% first-year return on $92,925 initial cash invested.
-19%
Cash On Cash
2.91%
Cap Rate
0.44
DSCR
$2,104
Rent
-$1,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,104 income − $3,575 expenses = $1,471 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,925
Downpayment
20%
$88,500
Closing costs
1%
$4,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,104
Total Expenses
$3,575
Mortgage P&I
116%
$2,439
Property Taxes
21%
$433
Home Insurance
7%
$157
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0