Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.48% first-year return on $91,875 initial cash invested.
-15.48%
Cash On Cash
3.7%
Cap Rate
0.56
DSCR
$2,369
Rent
-$1,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,369 income − $3,554 expenses = $1,185 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,875
Downpayment
20%
$87,500
Closing costs
1%
$4,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,369
Total Expenses
$3,554
Mortgage P&I
102%
$2,415
Property Taxes
15%
$358
Home Insurance
7%
$157
HOA
0%
$9
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0