Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.72% first-year return on $91,980 initial cash invested.
-20.72%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$2,217
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $3,805 expenses = $1,588 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,980
Downpayment
20%
$87,600
Closing costs
1%
$4,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,217
Total Expenses
$3,805
Mortgage P&I
98%
$2,173
Property Taxes
14%
$319
Home Insurance
7%
$158
HOA
26%
$578
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0