Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.82% first-year return on $93,828 initial cash invested.
-9.82%
Cash On Cash
4%
Cap Rate
0.7
DSCR
$2,292
Rent
-$768
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,828
Downpayment
20%
$89,360
Closing costs
1%
$4,468
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,292
Total Expenses
$3,060
Mortgage P&I
94%
$2,143
Property Taxes
7%
$164
Home Insurance
7%
$156
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0