Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.44% first-year return on $91,392 initial cash invested.
-17.44%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$1,672
Rent
-$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,392
Downpayment
20%
$87,040
Closing costs
1%
$4,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,672
Total Expenses
$3,000
Mortgage P&I
127%
$2,131
Property Taxes
17%
$278
Home Insurance
9%
$156
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0