Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.59% first-year return on $93,240 initial cash invested.
-9.59%
Cash On Cash
4.76%
Cap Rate
0.75
DSCR
$2,880
Rent
-$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,240
Downpayment
20%
$88,800
Closing costs
1%
$4,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,880
Total Expenses
$3,625
Mortgage P&I
82%
$2,363
Property Taxes
12%
$358
Home Insurance
5%
$155
PManagement
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Google Maps with comparables properties is loading...