Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.65% first-year return on $93,429 initial cash invested.
-9.65%
Cash On Cash
4.4%
Cap Rate
0.72
DSCR
$2,401
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,401 income − $3,152 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,429
Downpayment
20%
$88,980
Closing costs
1%
$4,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,401
Total Expenses
$3,152
Mortgage P&I
94%
$2,264
Property Taxes
4%
$101
Home Insurance
7%
$163
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0