Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.55% first-year return on $93,051 initial cash invested.
-6.55%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$2,799
Rent
-$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,051
Downpayment
20%
$88,620
Closing costs
1%
$4,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,799
Total Expenses
$3,307
Mortgage P&I
80%
$2,228
Property Taxes
6%
$165
Home Insurance
6%
$161
HOA
1%
$25
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0