Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.5% first-year return on $92,253 initial cash invested.
-9.5%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$2,515
Rent
-$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,253
Downpayment
20%
$87,860
Closing costs
1%
$4,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,515
Total Expenses
$3,245
Mortgage P&I
87%
$2,190
Property Taxes
8%
$211
Home Insurance
6%
$158
HOA
1%
$31
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0