Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.99% first-year return on $93,702 initial cash invested.
-10.99%
Cash On Cash
4.23%
Cap Rate
0.68
DSCR
$2,322
Rent
-$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $3,180 expenses = $858 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,702
Downpayment
20%
$89,240
Closing costs
1%
$4,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,322
Total Expenses
$3,180
Mortgage P&I
100%
$2,315
Property Taxes
4%
$88
Home Insurance
7%
$161
HOA
1%
$13
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0