Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.27% first-year return on $93,450 initial cash invested.
-17.27%
Cash On Cash
3.28%
Cap Rate
0.5
DSCR
$2,152
Rent
-$1,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,152 income − $3,497 expenses = $1,345 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,450
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,152
Total Expenses
$3,497
Mortgage P&I
114%
$2,454
Property Taxes
14%
$298
Home Insurance
7%
$156
HOA
1%
$29
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0