Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.31% first-year return on $93,555 initial cash invested.
-11.31%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$2,400
Rent
-$882
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,555
Downpayment
20%
$89,100
Closing costs
1%
$4,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$3,282
Mortgage P&I
92%
$2,210
Property Taxes
12%
$292
Home Insurance
7%
$156
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0