Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.83% first-year return on $91,287 initial cash invested.
-1.83%
Cash On Cash
6.21%
Cap Rate
1.02
DSCR
$3,704
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,704 income − $3,843 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,287
Downpayment
20%
$86,940
Closing costs
1%
$4,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,704
Total Expenses
$3,843
Mortgage P&I
60%
$2,204
Property Taxes
15%
$551
Home Insurance
3%
$126
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0