Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.39% first-year return on $94,941 initial cash invested.
-7.39%
Cash On Cash
4.7%
Cap Rate
0.81
DSCR
$3,231
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,941
Downpayment
20%
$90,420
Closing costs
1%
$4,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,231
Total Expenses
$3,816
Mortgage P&I
68%
$2,193
Property Taxes
19%
$618
Home Insurance
5%
$164
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0