Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.71% first-year return on $93,219 initial cash invested.
-16.71%
Cash On Cash
3.08%
Cap Rate
0.49
DSCR
$2,296
Rent
-$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,296 income − $3,594 expenses = $1,298 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,219
Downpayment
20%
$88,780
Closing costs
1%
$4,439
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,296
Total Expenses
$3,594
Mortgage P&I
101%
$2,322
Property Taxes
18%
$416
Home Insurance
7%
$158
HOA
4%
$100
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0