Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.55% first-year return on $93,702 initial cash invested.
-10.55%
Cash On Cash
4.31%
Cap Rate
0.7
DSCR
$2,526
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $3,350 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,702
Downpayment
20%
$89,240
Closing costs
1%
$4,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,526
Total Expenses
$3,350
Mortgage P&I
91%
$2,299
Property Taxes
9%
$236
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0