Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.56% first-year return on $93,492 initial cash invested.
-8.56%
Cash On Cash
4.66%
Cap Rate
0.76
DSCR
$2,471
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,471 income − $3,138 expenses = $667 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,492
Downpayment
20%
$89,040
Closing costs
1%
$4,452
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,471
Total Expenses
$3,138
Mortgage P&I
92%
$2,273
Property Taxes
3%
$64
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0