Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $93,702 initial cash invested.
-14.14%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$3,066
Rent
-$1,104
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,702
Downpayment
20%
$89,240
Closing costs
1%
$4,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,066
Total Expenses
$4,170
Mortgage P&I
73%
$2,230
Property Taxes
32%
$980
Home Insurance
5%
$163
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0