Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.81% first-year return on $94,353 initial cash invested.
-10.81%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$2,745
Rent
-$850
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,353
Downpayment
20%
$89,860
Closing costs
1%
$4,493
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,745
Total Expenses
$3,595
Mortgage P&I
82%
$2,254
Property Taxes
17%
$469
Home Insurance
6%
$159
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0