Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.71% first-year return on $93,471 initial cash invested.
-9.71%
Cash On Cash
4.29%
Cap Rate
0.72
DSCR
$2,751
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $3,507 expenses = $756 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,471
Downpayment
20%
$89,020
Closing costs
1%
$4,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,751
Total Expenses
$3,507
Mortgage P&I
80%
$2,208
Property Taxes
15%
$425
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0