Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.33% first-year return on $93,198 initial cash invested.
-10.33%
Cash On Cash
4.32%
Cap Rate
0.71
DSCR
$2,792
Rent
-$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $3,594 expenses = $802 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,198
Downpayment
20%
$88,760
Closing costs
1%
$4,438
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,792
Total Expenses
$3,594
Mortgage P&I
81%
$2,259
Property Taxes
15%
$430
Home Insurance
6%
$158
HOA
1%
$20
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0