Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.74% first-year return on $93,933 initial cash invested.
-11.74%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$2,239
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,239 income − $3,158 expenses = $919 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,933
Downpayment
20%
$89,460
Closing costs
1%
$4,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,239
Total Expenses
$3,158
Mortgage P&I
100%
$2,228
Property Taxes
9%
$194
Home Insurance
7%
$154
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0