Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.22% first-year return on $91,917 initial cash invested.
-10.22%
Cash On Cash
4.29%
Cap Rate
0.7
DSCR
$2,498
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $3,281 expenses = $783 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,917
Downpayment
20%
$87,540
Closing costs
1%
$4,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,498
Total Expenses
$3,281
Mortgage P&I
89%
$2,222
Property Taxes
9%
$236
Home Insurance
6%
$156
HOA
1%
$17
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0