Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.1% first-year return on $93,450 initial cash invested.
-13.1%
Cash On Cash
3.73%
Cap Rate
0.6
DSCR
$2,115
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $3,135 expenses = $1,020 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,450
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,115
Total Expenses
$3,135
Mortgage P&I
109%
$2,298
Property Taxes
6%
$130
Home Insurance
7%
$156
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0