Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.39% first-year return on $93,450 initial cash invested.
-9.39%
Cash On Cash
4.57%
Cap Rate
0.74
DSCR
$2,862
Rent
-$731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,862 income − $3,593 expenses = $731 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,450
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,862
Total Expenses
$3,593
Mortgage P&I
80%
$2,283
Property Taxes
14%
$410
Home Insurance
5%
$156
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0