Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.56% first-year return on $93,177 initial cash invested.
-9.56%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$2,778
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,778 income − $3,520 expenses = $742 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,177
Downpayment
20%
$88,740
Closing costs
1%
$4,437
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,778
Total Expenses
$3,520
Mortgage P&I
79%
$2,181
Property Taxes
16%
$458
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0