Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.82% first-year return on $95,403 initial cash invested.
-13.82%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$2,413
Rent
-$1,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,403
Downpayment
20%
$90,860
Closing costs
1%
$4,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,413
Total Expenses
$3,512
Mortgage P&I
92%
$2,229
Property Taxes
20%
$492
Home Insurance
7%
$163
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0