Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.51% first-year return on $91,917 initial cash invested.
-13.51%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$2,397
Rent
-$1,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,397 income − $3,432 expenses = $1,035 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,917
Downpayment
20%
$87,540
Closing costs
1%
$4,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,397
Total Expenses
$3,432
Mortgage P&I
92%
$2,205
Property Taxes
17%
$408
Home Insurance
7%
$156
HOA
2%
$39
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0