Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.77% first-year return on $93,450 initial cash invested.
-5.77%
Cash On Cash
5.84%
Cap Rate
0.88
DSCR
$3,087
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $3,536 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,087
Total Expenses
$3,536
Mortgage P&I
80%
$2,461
Property Taxes
4%
$115
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0