Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.29% first-year return on $93,281 initial cash invested.
-12.29%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$2,175
Rent
-$955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,281
Downpayment
20%
$88,839
Closing costs
1%
$4,442
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,175
Total Expenses
$3,130
Mortgage P&I
99%
$2,161
Property Taxes
2%
$37
Home Insurance
7%
$156
HOA
10%
$210
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0