Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.14% first-year return on $94,038 initial cash invested.
-13.14%
Cash On Cash
3.92%
Cap Rate
0.63
DSCR
$3,052
Rent
-$1,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $4,082 expenses = $1,030 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,038
Downpayment
20%
$89,560
Closing costs
1%
$4,478
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,052
Total Expenses
$4,082
Mortgage P&I
77%
$2,341
Property Taxes
21%
$641
Home Insurance
10%
$306
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0