Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.19% first-year return on $91,266 initial cash invested.
-11.19%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$2,617
Rent
-$851
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,266
Downpayment
20%
$86,920
Closing costs
1%
$4,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,617
Total Expenses
$3,468
Mortgage P&I
82%
$2,144
Property Taxes
17%
$437
Home Insurance
7%
$173
HOA
1%
$33
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0