Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.89% first-year return on $91,350 initial cash invested.
-20.89%
Cash On Cash
2.1%
Cap Rate
0.33
DSCR
$1,238
Rent
-$1,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,238 income − $2,828 expenses = $1,590 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,238
Total Expenses
$2,828
Mortgage P&I
185%
$2,291
Property Taxes
5%
$63
Home Insurance
12%
$152
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0