Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.18% first-year return on $91,791 initial cash invested.
-11.18%
Cash On Cash
4.1%
Cap Rate
0.67
DSCR
$2,555
Rent
-$855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,555 income − $3,410 expenses = $855 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,791
Downpayment
20%
$87,420
Closing costs
1%
$4,371
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,555
Total Expenses
$3,410
Mortgage P&I
87%
$2,221
Property Taxes
13%
$327
Home Insurance
6%
$147
HOA
2%
$50
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0