Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.9% first-year return on $91,140 initial cash invested.
-11.9%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$2,489
Rent
-$904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,489 income − $3,393 expenses = $904 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,140
Downpayment
20%
$86,800
Closing costs
1%
$4,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,489
Total Expenses
$3,393
Mortgage P&I
88%
$2,190
Property Taxes
14%
$353
Home Insurance
6%
$154
HOA
2%
$50
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0