Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.9% first-year return on $91,749 initial cash invested.
-7.9%
Cash On Cash
4.64%
Cap Rate
0.79
DSCR
$3,046
Rent
-$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,749
Downpayment
20%
$87,380
Closing costs
1%
$4,369
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,046
Total Expenses
$3,650
Mortgage P&I
70%
$2,142
Property Taxes
18%
$559
Home Insurance
5%
$157
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0