Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.93% first-year return on $91,812 initial cash invested.
-14.93%
Cash On Cash
3.42%
Cap Rate
0.55
DSCR
$2,405
Rent
-$1,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,405 income − $3,547 expenses = $1,142 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,405
Total Expenses
$3,547
Mortgage P&I
94%
$2,267
Property Taxes
21%
$499
Home Insurance
6%
$154
HOA
0%
$3
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0