Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.18% first-year return on $94,206 initial cash invested.
-14.18%
Cash On Cash
3.16%
Cap Rate
0.54
DSCR
$2,153
Rent
-$1,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,206
Downpayment
20%
$89,720
Closing costs
1%
$4,486
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,153
Total Expenses
$3,266
Mortgage P&I
102%
$2,187
Property Taxes
16%
$342
Home Insurance
7%
$161
HOA
1%
$16
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0