Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.97% first-year return on $93,744 initial cash invested.
-20.97%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$1,362
Rent
-$1,638
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,744
Downpayment
20%
$89,280
Closing costs
1%
$4,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,362
Total Expenses
$3,000
Mortgage P&I
160%
$2,181
Property Taxes
22%
$302
Home Insurance
12%
$163
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0