Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.96% first-year return on $91,287 initial cash invested.
-11.96%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$2,501
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $3,411 expenses = $910 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,287
Downpayment
20%
$86,940
Closing costs
1%
$4,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,501
Total Expenses
$3,411
Mortgage P&I
87%
$2,165
Property Taxes
9%
$223
Home Insurance
6%
$156
HOA
9%
$217
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0