Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.73% first-year return on $91,245 initial cash invested.
-19.73%
Cash On Cash
2.84%
Cap Rate
0.42
DSCR
$1,971
Rent
-$1,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,971 income − $3,471 expenses = $1,500 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,245
Downpayment
20%
$86,900
Closing costs
1%
$4,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,971
Total Expenses
$3,471
Mortgage P&I
123%
$2,429
Property Taxes
19%
$375
Home Insurance
8%
$154
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0