Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.97% first-year return on $93,618 initial cash invested.
-5.97%
Cash On Cash
5.11%
Cap Rate
0.87
DSCR
$3,594
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,618
Downpayment
20%
$89,160
Closing costs
1%
$4,458
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,594
Total Expenses
$4,060
Mortgage P&I
61%
$2,184
Property Taxes
22%
$792
Home Insurance
4%
$149
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0