Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.5% first-year return on $93,765 initial cash invested.
-19.5%
Cash On Cash
2.66%
Cap Rate
0.41
DSCR
$1,993
Rent
-$1,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $3,517 expenses = $1,524 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,765
Downpayment
20%
$89,300
Closing costs
1%
$4,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,993
Total Expenses
$3,517
Mortgage P&I
121%
$2,415
Property Taxes
21%
$422
Home Insurance
8%
$161
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0