Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.94% first-year return on $93,870 initial cash invested.
-10.94%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$2,369
Rent
-$856
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,870
Downpayment
20%
$89,400
Closing costs
1%
$4,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,369
Total Expenses
$3,225
Mortgage P&I
94%
$2,216
Property Taxes
8%
$187
Home Insurance
8%
$184
HOA
1%
$23
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0