Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.43% first-year return on $93,448 initial cash invested.
-6.43%
Cash On Cash
4.86%
Cap Rate
0.84
DSCR
$2,996
Rent
-$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,448
Downpayment
20%
$88,998
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,996
Total Expenses
$3,497
Mortgage P&I
72%
$2,153
Property Taxes
12%
$352
Home Insurance
5%
$156
HOA
2%
$56
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0