Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.41% first-year return on $91,833 initial cash invested.
-10.41%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$2,369
Rent
-$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,369 income − $3,166 expenses = $797 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,833
Downpayment
20%
$87,460
Closing costs
1%
$4,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,369
Total Expenses
$3,166
Mortgage P&I
93%
$2,199
Property Taxes
5%
$111
Home Insurance
7%
$161
HOA
3%
$80
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0