Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.74% first-year return on $91,875 initial cash invested.
-13.74%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$1,894
Rent
-$1,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $2,946 expenses = $1,052 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,875
Downpayment
20%
$87,500
Closing costs
1%
$4,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,894
Total Expenses
$2,946
Mortgage P&I
115%
$2,186
Property Taxes
6%
$109
Home Insurance
8%
$158
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0