Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.49% first-year return on $91,138 initial cash invested.
-5.49%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$2,725
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,725 income − $3,142 expenses = $417 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,138
Downpayment
20%
$86,798
Closing costs
1%
$4,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,725
Total Expenses
$3,142
Mortgage P&I
80%
$2,181
Property Taxes
1%
$14
Home Insurance
6%
$152
HOA
3%
$87
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0