Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.13% first-year return on $94,101 initial cash invested.
-9.13%
Cash On Cash
4.79%
Cap Rate
0.76
DSCR
$2,940
Rent
-$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $3,656 expenses = $716 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,101
Downpayment
20%
$89,620
Closing costs
1%
$4,481
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,940
Total Expenses
$3,656
Mortgage P&I
80%
$2,357
Property Taxes
11%
$334
Home Insurance
7%
$201
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0