Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.21% first-year return on $94,017 initial cash invested.
-11.21%
Cash On Cash
4.08%
Cap Rate
0.67
DSCR
$2,571
Rent
-$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,571 income − $3,449 expenses = $878 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,017
Downpayment
20%
$89,540
Closing costs
1%
$4,477
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,571
Total Expenses
$3,449
Mortgage P&I
88%
$2,270
Property Taxes
14%
$352
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0