Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.15% first-year return on $91,455 initial cash invested.
-15.15%
Cash On Cash
2.91%
Cap Rate
0.5
DSCR
$2,023
Rent
-$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,455
Downpayment
20%
$87,100
Closing costs
1%
$4,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,023
Total Expenses
$3,178
Mortgage P&I
104%
$2,111
Property Taxes
14%
$282
Home Insurance
8%
$152
HOA
5%
$108
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0