Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.37% first-year return on $93,072 initial cash invested.
-6.37%
Cash On Cash
4.83%
Cap Rate
0.84
DSCR
$2,935
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,072
Downpayment
20%
$88,640
Closing costs
1%
$4,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,935
Total Expenses
$3,429
Mortgage P&I
73%
$2,130
Property Taxes
13%
$377
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0