Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.47% first-year return on $92,694 initial cash invested.
-8.47%
Cash On Cash
4.65%
Cap Rate
0.77
DSCR
$3,072
Rent
-$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,694
Downpayment
20%
$88,280
Closing costs
1%
$4,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,072
Total Expenses
$3,726
Mortgage P&I
72%
$2,209
Property Taxes
18%
$554
Home Insurance
5%
$164
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0