Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.37% first-year return on $93,471 initial cash invested.
-7.37%
Cash On Cash
4.9%
Cap Rate
0.8
DSCR
$2,546
Rent
-$574
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,471
Downpayment
20%
$89,020
Closing costs
1%
$4,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,546
Total Expenses
$3,120
Mortgage P&I
89%
$2,263
Property Taxes
1%
$38
Home Insurance
6%
$157
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0