Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.83% first-year return on $91,875 initial cash invested.
-6.83%
Cash On Cash
5.06%
Cap Rate
0.84
DSCR
$3,248
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,248 income − $3,771 expenses = $523 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,875
Downpayment
20%
$87,500
Closing costs
1%
$4,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,248
Total Expenses
$3,771
Mortgage P&I
68%
$2,204
Property Taxes
17%
$566
Home Insurance
5%
$157
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0