Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.52% first-year return on $91,329 initial cash invested.
-5.52%
Cash On Cash
5.25%
Cap Rate
0.88
DSCR
$3,176
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $3,596 expenses = $420 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,329
Downpayment
20%
$86,980
Closing costs
1%
$4,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,176
Total Expenses
$3,596
Mortgage P&I
68%
$2,165
Property Taxes
14%
$452
Home Insurance
5%
$152
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0