Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.57% first-year return on $91,350 initial cash invested.
-15.57%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$2,500
Rent
-$1,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,500 income − $3,685 expenses = $1,185 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,500
Total Expenses
$3,685
Mortgage P&I
90%
$2,239
Property Taxes
25%
$615
Home Insurance
6%
$152
HOA
1%
$29
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0