Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.14% first-year return on $92,988 initial cash invested.
-8.14%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$2,696
Rent
-$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $3,327 expenses = $631 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,988
Downpayment
20%
$88,560
Closing costs
1%
$4,428
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,696
Total Expenses
$3,327
Mortgage P&I
82%
$2,223
Property Taxes
9%
$245
Home Insurance
6%
$157
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0