Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.28% first-year return on $93,093 initial cash invested.
-15.28%
Cash On Cash
3.05%
Cap Rate
0.52
DSCR
$2,675
Rent
-$1,185
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,093
Downpayment
20%
$88,660
Closing costs
1%
$4,433
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,675
Total Expenses
$3,860
Mortgage P&I
81%
$2,177
Property Taxes
30%
$794
Home Insurance
6%
$164
HOA
1%
$29
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0