Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.87% first-year return on $94,143 initial cash invested.
-3.87%
Cash On Cash
5.4%
Cap Rate
0.93
DSCR
$3,087
Rent
-$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,143
Downpayment
20%
$89,660
Closing costs
1%
$4,483
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,087
Total Expenses
$3,391
Mortgage P&I
70%
$2,169
Property Taxes
8%
$254
Home Insurance
5%
$166
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0