Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.18% first-year return on $91,707 initial cash invested.
-3.18%
Cash On Cash
5.89%
Cap Rate
0.96
DSCR
$3,213
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,213 income − $3,456 expenses = $243 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,707
Downpayment
20%
$87,340
Closing costs
1%
$4,367
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,213
Total Expenses
$3,456
Mortgage P&I
69%
$2,227
Property Taxes
7%
$234
Home Insurance
5%
$159
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0