Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4% first-year return on $93,009 initial cash invested.
-4%
Cash On Cash
5.44%
Cap Rate
0.92
DSCR
$2,948
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,009
Downpayment
20%
$88,580
Closing costs
1%
$4,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,948
Total Expenses
$3,258
Mortgage P&I
74%
$2,171
Property Taxes
6%
$165
Home Insurance
5%
$156
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0