Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.8% first-year return on $93,576 initial cash invested.
-12.8%
Cash On Cash
3.42%
Cap Rate
0.59
DSCR
$2,024
Rent
-$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,576
Downpayment
20%
$89,120
Closing costs
1%
$4,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,024
Total Expenses
$3,022
Mortgage P&I
107%
$2,166
Property Taxes
5%
$98
Home Insurance
8%
$158
HOA
4%
$75
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0