Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.18% first-year return on $93,744 initial cash invested.
-6.18%
Cash On Cash
4.93%
Cap Rate
0.85
DSCR
$2,949
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,744
Downpayment
20%
$89,280
Closing costs
1%
$4,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,949
Total Expenses
$3,432
Mortgage P&I
74%
$2,170
Property Taxes
12%
$340
Home Insurance
5%
$156
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0