Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.21% first-year return on $93,114 initial cash invested.
-8.21%
Cash On Cash
4.68%
Cap Rate
0.77
DSCR
$2,435
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,435 income − $3,072 expenses = $637 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,435
Total Expenses
$3,072
Mortgage P&I
92%
$2,246
Property Taxes
1%
$36
Home Insurance
6%
$156
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0