Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.71% first-year return on $91,602 initial cash invested.
-15.71%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$2,397
Rent
-$1,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,397 income − $3,596 expenses = $1,199 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,602
Downpayment
20%
$87,240
Closing costs
1%
$4,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,397
Total Expenses
$3,596
Mortgage P&I
93%
$2,234
Property Taxes
24%
$586
Home Insurance
6%
$152
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0