Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.67% first-year return on $94,164 initial cash invested.
-11.67%
Cash On Cash
4.24%
Cap Rate
0.67
DSCR
$2,757
Rent
-$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $3,673 expenses = $916 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,164
Downpayment
20%
$89,680
Closing costs
1%
$4,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,757
Total Expenses
$3,673
Mortgage P&I
86%
$2,362
Property Taxes
15%
$401
Home Insurance
6%
$159
HOA
1%
$34
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0