Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.53% first-year return on $93,786 initial cash invested.
-16.53%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$2,216
Rent
-$1,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,216 income − $3,508 expenses = $1,292 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,216
Total Expenses
$3,508
Mortgage P&I
101%
$2,236
Property Taxes
24%
$538
Home Insurance
7%
$157
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0