Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.53% first-year return on $93,660 initial cash invested.
-10.53%
Cash On Cash
3.98%
Cap Rate
0.68
DSCR
$2,451
Rent
-$822
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,660
Downpayment
20%
$89,200
Closing costs
1%
$4,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,451
Total Expenses
$3,273
Mortgage P&I
89%
$2,180
Property Taxes
6%
$159
Home Insurance
6%
$156
HOA
6%
$140
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0