Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.62% first-year return on $94,290 initial cash invested.
-8.62%
Cash On Cash
4.37%
Cap Rate
0.76
DSCR
$2,965
Rent
-$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,290
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,965
Total Expenses
$3,642
Mortgage P&I
73%
$2,165
Property Taxes
19%
$550
Home Insurance
5%
$157
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0