Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.39% first-year return on $91,854 initial cash invested.
-11.39%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$2,273
Rent
-$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,854
Downpayment
20%
$87,480
Closing costs
1%
$4,374
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,273
Total Expenses
$3,145
Mortgage P&I
95%
$2,156
Property Taxes
11%
$243
Home Insurance
7%
$155
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0