Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.88% first-year return on $93,429 initial cash invested.
-18.88%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$1,617
Rent
-$1,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,617 income − $3,087 expenses = $1,470 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,617
Total Expenses
$3,087
Mortgage P&I
138%
$2,235
Property Taxes
17%
$268
Home Insurance
10%
$163
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0