Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.04% first-year return on $91,665 initial cash invested.
-13.04%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$2,180
Rent
-$996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,665
Downpayment
20%
$87,300
Closing costs
1%
$4,365
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$3,176
Mortgage P&I
97%
$2,119
Property Taxes
15%
$332
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0