Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.81% first-year return on $92,736 initial cash invested.
-11.81%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$2,537
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,736
Downpayment
20%
$88,320
Closing costs
1%
$4,416
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,537
Total Expenses
$3,450
Mortgage P&I
87%
$2,217
Property Taxes
14%
$366
Home Insurance
6%
$149
HOA
2%
$58
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0