Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.42% first-year return on $91,329 initial cash invested.
-17.42%
Cash On Cash
2.72%
Cap Rate
0.44
DSCR
$1,815
Rent
-$1,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,815 income − $3,141 expenses = $1,326 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,815
Total Expenses
$3,141
Mortgage P&I
122%
$2,219
Property Taxes
16%
$292
Home Insurance
9%
$157
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0