Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.78% first-year return on $91,119 initial cash invested.
-13.78%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$1,885
Rent
-$1,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,885 income − $2,931 expenses = $1,046 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,119
Downpayment
20%
$86,780
Closing costs
1%
$4,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,885
Total Expenses
$2,931
Mortgage P&I
117%
$2,213
Property Taxes
4%
$71
Home Insurance
8%
$158
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0