Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.2% first-year return on $93,156 initial cash invested.
-10.2%
Cash On Cash
4.27%
Cap Rate
0.71
DSCR
$2,689
Rent
-$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,156
Downpayment
20%
$88,720
Closing costs
1%
$4,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,689
Total Expenses
$3,481
Mortgage P&I
83%
$2,238
Property Taxes
13%
$353
Home Insurance
6%
$161
HOA
1%
$31
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0