Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.05% first-year return on $91,686 initial cash invested.
-8.05%
Cash On Cash
4.75%
Cap Rate
0.78
DSCR
$2,595
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,595 income − $3,210 expenses = $615 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,686
Downpayment
20%
$87,320
Closing costs
1%
$4,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,595
Total Expenses
$3,210
Mortgage P&I
85%
$2,215
Property Taxes
6%
$162
Home Insurance
6%
$157
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0