Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.51% first-year return on $91,728 initial cash invested.
-11.51%
Cash On Cash
3.86%
Cap Rate
0.65
DSCR
$2,347
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,347 income − $3,227 expenses = $880 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,728
Downpayment
20%
$87,360
Closing costs
1%
$4,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,347
Total Expenses
$3,227
Mortgage P&I
92%
$2,169
Property Taxes
13%
$295
Home Insurance
7%
$153
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0