Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.36% first-year return on $92,106 initial cash invested.
-8.36%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$2,794
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,106
Downpayment
20%
$87,720
Closing costs
1%
$4,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,794
Total Expenses
$3,436
Mortgage P&I
78%
$2,167
Property Taxes
13%
$364
Home Insurance
6%
$158
HOA
1%
$20
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0