Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.77% first-year return on $92,589 initial cash invested.
-10.77%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$2,365
Rent
-$831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,589
Downpayment
20%
$88,180
Closing costs
1%
$4,409
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,365
Total Expenses
$3,196
Mortgage P&I
92%
$2,180
Property Taxes
11%
$266
Home Insurance
6%
$136
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0