Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.34% first-year return on $91,938 initial cash invested.
-6.34%
Cash On Cash
4.87%
Cap Rate
0.84
DSCR
$3,005
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,938
Downpayment
20%
$87,560
Closing costs
1%
$4,378
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,005
Total Expenses
$3,491
Mortgage P&I
70%
$2,111
Property Taxes
15%
$442
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0