Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.23% first-year return on $91,812 initial cash invested.
-14.23%
Cash On Cash
3.09%
Cap Rate
0.53
DSCR
$1,986
Rent
-$1,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,812
Downpayment
20%
$87,440
Closing costs
1%
$4,372
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,986
Total Expenses
$3,075
Mortgage P&I
106%
$2,114
Property Taxes
15%
$291
Home Insurance
8%
$154
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0