Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.54% first-year return on $93,450 initial cash invested.
-18.54%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$1,610
Rent
-$1,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,610 income − $3,054 expenses = $1,444 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,610
Total Expenses
$3,054
Mortgage P&I
140%
$2,260
Property Taxes
14%
$220
Home Insurance
10%
$156
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0