Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.49% first-year return on $93,261 initial cash invested.
-10.49%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$2,642
Rent
-$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $3,457 expenses = $815 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,261
Downpayment
20%
$88,820
Closing costs
1%
$4,441
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,642
Total Expenses
$3,457
Mortgage P&I
83%
$2,202
Property Taxes
16%
$423
Home Insurance
5%
$145
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0