Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.49% first-year return on $94,710 initial cash invested.
-10.49%
Cash On Cash
4.11%
Cap Rate
0.69
DSCR
$2,649
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,710
Downpayment
20%
$90,200
Closing costs
1%
$4,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,649
Total Expenses
$3,477
Mortgage P&I
85%
$2,241
Property Taxes
15%
$385
Home Insurance
6%
$159
HOA
0%
$4
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0