Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.31% first-year return on $93,786 initial cash invested.
-13.31%
Cash On Cash
3.66%
Cap Rate
0.59
DSCR
$2,146
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,146 income − $3,186 expenses = $1,040 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,786
Downpayment
20%
$89,320
Closing costs
1%
$4,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,146
Total Expenses
$3,186
Mortgage P&I
107%
$2,294
Property Taxes
8%
$173
Home Insurance
8%
$161
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0