Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.19% first-year return on $91,770 initial cash invested.
-11.19%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$2,187
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $3,043 expenses = $856 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,770
Downpayment
20%
$87,400
Closing costs
1%
$4,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,187
Total Expenses
$3,043
Mortgage P&I
99%
$2,156
Property Taxes
7%
$146
Home Insurance
7%
$156
HOA
1%
$17
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0