Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.34% first-year return on $92,274 initial cash invested.
-5.34%
Cash On Cash
5.35%
Cap Rate
0.89
DSCR
$3,452
Rent
-$411
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,274
Downpayment
20%
$87,880
Closing costs
1%
$4,394
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,452
Total Expenses
$3,863
Mortgage P&I
64%
$2,196
Property Taxes
17%
$594
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0