Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.02% first-year return on $93,408 initial cash invested.
-9.02%
Cash On Cash
4.42%
Cap Rate
0.75
DSCR
$2,934
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $3,636 expenses = $702 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,408
Downpayment
20%
$88,960
Closing costs
1%
$4,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,934
Total Expenses
$3,636
Mortgage P&I
75%
$2,193
Property Taxes
17%
$510
Home Insurance
6%
$170
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0