Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.61% first-year return on $91,371 initial cash invested.
-17.61%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$1,569
Rent
-$1,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,569 income − $2,910 expenses = $1,341 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,371
Downpayment
20%
$87,020
Closing costs
1%
$4,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,569
Total Expenses
$2,910
Mortgage P&I
140%
$2,190
Property Taxes
10%
$157
Home Insurance
10%
$156
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0