Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.6% first-year return on $91,917 initial cash invested.
-13.6%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$2,119
Rent
-$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,917
Downpayment
20%
$87,540
Closing costs
1%
$4,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,119
Total Expenses
$3,161
Mortgage P&I
103%
$2,175
Property Taxes
13%
$281
Home Insurance
7%
$154
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0