Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.6% first-year return on $92,946 initial cash invested.
-15.6%
Cash On Cash
3.1%
Cap Rate
0.51
DSCR
$2,083
Rent
-$1,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,083 income − $3,291 expenses = $1,208 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,946
Downpayment
20%
$88,520
Closing costs
1%
$4,426
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,083
Total Expenses
$3,291
Mortgage P&I
108%
$2,247
Property Taxes
17%
$345
Home Insurance
8%
$158
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0