Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.17% first-year return on $92,610 initial cash invested.
-9.17%
Cash On Cash
4.21%
Cap Rate
0.72
DSCR
$2,398
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,610
Downpayment
20%
$88,200
Closing costs
1%
$4,410
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,398
Total Expenses
$3,106
Mortgage P&I
89%
$2,137
Property Taxes
6%
$132
Home Insurance
7%
$159
HOA
2%
$54
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0