Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.5% first-year return on $93,933 initial cash invested.
-10.5%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$2,690
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $3,512 expenses = $822 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,933
Downpayment
20%
$89,460
Closing costs
1%
$4,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,690
Total Expenses
$3,512
Mortgage P&I
82%
$2,218
Property Taxes
17%
$456
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0