Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.29% first-year return on $93,870 initial cash invested.
-14.29%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$2,024
Rent
-$1,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,870
Downpayment
20%
$89,400
Closing costs
1%
$4,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,024
Total Expenses
$3,142
Mortgage P&I
111%
$2,248
Property Taxes
11%
$224
Home Insurance
7%
$145
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0