Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.25% first-year return on $91,056 initial cash invested.
-9.25%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$2,946
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,056
Downpayment
20%
$86,720
Closing costs
1%
$4,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,946
Total Expenses
$3,648
Mortgage P&I
72%
$2,127
Property Taxes
12%
$367
Home Insurance
5%
$158
HOA
8%
$230
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0