Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.87% first-year return on $92,148 initial cash invested.
-12.87%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$2,447
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,148
Downpayment
20%
$87,760
Closing costs
1%
$4,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,447
Total Expenses
$3,435
Mortgage P&I
91%
$2,224
Property Taxes
16%
$399
Home Insurance
6%
$158
HOA
1%
$18
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0