Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.62% first-year return on $91,161 initial cash invested.
-14.62%
Cash On Cash
3.41%
Cap Rate
0.55
DSCR
$2,111
Rent
-$1,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,111 income − $3,222 expenses = $1,111 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,161
Downpayment
20%
$86,820
Closing costs
1%
$4,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,111
Total Expenses
$3,222
Mortgage P&I
106%
$2,237
Property Taxes
14%
$286
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0