Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.63% first-year return on $91,350 initial cash invested.
-10.63%
Cash On Cash
4.02%
Cap Rate
0.69
DSCR
$2,921
Rent
-$809
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
6.2%
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
$2,921
Total Expenses
$3,730
Mortgage P&I
73%
$2,120
Property Taxes
24%
$699
Home Insurance
5%
$152
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0