Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.87% first-year return on $92,043 initial cash invested.
-9.87%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$2,376
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $3,133 expenses = $757 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,043
Downpayment
20%
$87,660
Closing costs
1%
$4,383
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,376
Total Expenses
$3,133
Mortgage P&I
92%
$2,184
Property Taxes
7%
$172
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0