Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.88% first-year return on $94,059 initial cash invested.
-6.88%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$3,651
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,651 income − $4,190 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,059
Downpayment
20%
$89,580
Closing costs
1%
$4,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,651
Total Expenses
$4,190
Mortgage P&I
61%
$2,235
Property Taxes
23%
$836
Home Insurance
4%
$161
HOA
0%
$8
Property Management
10%
$365
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0