Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.29% first-year return on $93,681 initial cash invested.
-18.29%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$2,370
Rent
-$1,428
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,681
Downpayment
20%
$89,220
Closing costs
1%
$4,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,370
Total Expenses
$3,798
Mortgage P&I
95%
$2,261
Property Taxes
29%
$696
Home Insurance
8%
$201
HOA
1%
$25
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0