Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.08% first-year return on $93,114 initial cash invested.
-11.08%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$2,648
Rent
-$860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $3,508 expenses = $860 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,114
Downpayment
20%
$88,680
Closing costs
1%
$4,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,648
Total Expenses
$3,508
Mortgage P&I
83%
$2,194
Property Taxes
18%
$470
Home Insurance
6%
$156
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0