Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.67% first-year return on $93,408 initial cash invested.
-22.67%
Cash On Cash
1.83%
Cap Rate
0.29
DSCR
$1,666
Rent
-$1,765
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,408
Downpayment
20%
$88,960
Closing costs
1%
$4,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,666
Total Expenses
$3,431
Mortgage P&I
142%
$2,360
Property Taxes
34%
$568
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0