Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.53% first-year return on $93,387 initial cash invested.
-12.53%
Cash On Cash
4.33%
Cap Rate
0.65
DSCR
$2,514
Rent
-$975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $3,489 expenses = $975 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,387
Downpayment
20%
$88,940
Closing costs
1%
$4,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,514
Total Expenses
$3,489
Mortgage P&I
98%
$2,453
Property Taxes
4%
$98
Home Insurance
6%
$161
HOA
5%
$123
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0