Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.13% first-year return on $94,164 initial cash invested.
-12.13%
Cash On Cash
4.48%
Cap Rate
0.67
DSCR
$2,419
Rent
-$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,419 income − $3,371 expenses = $952 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,419
Total Expenses
$3,371
Mortgage P&I
104%
$2,506
Property Taxes
3%
$72
Home Insurance
7%
$164
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0