Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.78% first-year return on $93,765 initial cash invested.
-3.78%
Cash On Cash
5.36%
Cap Rate
0.94
DSCR
$3,135
Rent
-$295
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,765
Downpayment
20%
$89,300
Closing costs
1%
$4,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,135
Total Expenses
$3,430
Mortgage P&I
68%
$2,134
Property Taxes
9%
$296
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0