Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.19% first-year return on $93,450 initial cash invested.
-5.19%
Cash On Cash
5.14%
Cap Rate
0.88
DSCR
$2,665
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,450
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,665
Total Expenses
$3,069
Mortgage P&I
82%
$2,176
Property Taxes
0%
$3
Home Insurance
6%
$156
HOA
2%
$42
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0