Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.84% first-year return on $93,660 initial cash invested.
-12.84%
Cash On Cash
4.04%
Cap Rate
0.63
DSCR
$2,604
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $3,606 expenses = $1,002 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,660
Downpayment
20%
$89,200
Closing costs
1%
$4,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,604
Total Expenses
$3,606
Mortgage P&I
91%
$2,373
Property Taxes
14%
$362
Home Insurance
6%
$158
HOA
1%
$37
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0