Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.44% first-year return on $93,807 initial cash invested.
-2.44%
Cash On Cash
5.81%
Cap Rate
1
DSCR
$3,816
Rent
-$191
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,807
Downpayment
20%
$89,340
Closing costs
1%
$4,467
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,816
Total Expenses
$4,007
Mortgage P&I
57%
$2,161
Property Taxes
18%
$696
Home Insurance
4%
$157
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0