Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.86% first-year return on $92,967 initial cash invested.
-9.86%
Cash On Cash
4.16%
Cap Rate
0.71
DSCR
$2,457
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $3,221 expenses = $764 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,967
Downpayment
20%
$88,540
Closing costs
1%
$4,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,457
Total Expenses
$3,221
Mortgage P&I
89%
$2,176
Property Taxes
7%
$172
Home Insurance
7%
$172
HOA
3%
$62
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0