Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.63% first-year return on $91,980 initial cash invested.
-13.63%
Cash On Cash
3.47%
Cap Rate
0.57
DSCR
$1,980
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,980 income − $3,025 expenses = $1,045 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,980
Total Expenses
$3,025
Mortgage P&I
112%
$2,213
Property Taxes
7%
$144
Home Insurance
8%
$153
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0