Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.32% first-year return on $93,555 initial cash invested.
-7.32%
Cash On Cash
4.63%
Cap Rate
0.8
DSCR
$3,012
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,012 income − $3,583 expenses = $571 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,555
Downpayment
20%
$89,100
Closing costs
1%
$4,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,012
Total Expenses
$3,583
Mortgage P&I
71%
$2,139
Property Taxes
17%
$502
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0