Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.3% first-year return on $92,190 initial cash invested.
-19.3%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$1,857
Rent
-$1,483
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,190
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,857
Total Expenses
$3,340
Mortgage P&I
122%
$2,263
Property Taxes
24%
$440
Home Insurance
8%
$154
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0