Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.8% first-year return on $91,455 initial cash invested.
-18.8%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$2,052
Rent
-$1,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,052 income − $3,485 expenses = $1,433 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,052
Total Expenses
$3,485
Mortgage P&I
108%
$2,225
Property Taxes
28%
$568
Home Insurance
8%
$158
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0