Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.92% first-year return on $93,912 initial cash invested.
-11.92%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$2,462
Rent
-$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,912
Downpayment
20%
$89,440
Closing costs
1%
$4,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,462
Total Expenses
$3,395
Mortgage P&I
91%
$2,245
Property Taxes
14%
$336
Home Insurance
7%
$174
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0