Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.35% first-year return on $92,190 initial cash invested.
-3.35%
Cash On Cash
5.49%
Cap Rate
0.94
DSCR
$2,784
Rent
-$257
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,190
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,784
Total Expenses
$3,041
Mortgage P&I
76%
$2,128
Property Taxes
0%
$1
Home Insurance
6%
$154
HOA
1%
$35
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0