Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.13% first-year return on $95,088 initial cash invested.
-12.13%
Cash On Cash
3.69%
Cap Rate
0.63
DSCR
$2,643
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,088
Downpayment
20%
$90,560
Closing costs
1%
$4,528
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,643
Total Expenses
$3,604
Mortgage P&I
84%
$2,220
Property Taxes
20%
$539
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0