Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.55% first-year return on $91,350 initial cash invested.
-12.55%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$2,259
Rent
-$955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,350
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,259
Total Expenses
$3,214
Mortgage P&I
95%
$2,151
Property Taxes
14%
$323
Home Insurance
7%
$152
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0