Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.29% first-year return on $91,980 initial cash invested.
-14.29%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$2,174
Rent
-$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $3,269 expenses = $1,095 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,174
Total Expenses
$3,269
Mortgage P&I
100%
$2,172
Property Taxes
17%
$375
Home Insurance
7%
$157
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0