Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.68% first-year return on $91,980 initial cash invested.
-8.68%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$3,062
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $3,727 expenses = $665 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,980
Downpayment
20%
$87,600
Closing costs
1%
$4,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,062
Total Expenses
$3,727
Mortgage P&I
71%
$2,189
Property Taxes
19%
$584
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0