Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.99% first-year return on $91,434 initial cash invested.
-8.99%
Cash On Cash
4.21%
Cap Rate
0.73
DSCR
$2,565
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,434
Downpayment
20%
$87,080
Closing costs
1%
$4,354
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,565
Total Expenses
$3,250
Mortgage P&I
81%
$2,086
Property Taxes
14%
$348
Home Insurance
6%
$150
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0