Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.49% first-year return on $91,896 initial cash invested.
-15.49%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$1,831
Rent
-$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,896
Downpayment
20%
$87,520
Closing costs
1%
$4,376
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,831
Total Expenses
$3,017
Mortgage P&I
116%
$2,118
Property Taxes
11%
$193
Home Insurance
8%
$154
HOA
4%
$75
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0