Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.59% first-year return on $91,056 initial cash invested.
-13.59%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$2,132
Rent
-$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $3,163 expenses = $1,031 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,056
Downpayment
20%
$86,720
Closing costs
1%
$4,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,132
Total Expenses
$3,163
Mortgage P&I
102%
$2,185
Property Taxes
12%
$257
Home Insurance
8%
$166
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0