Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.89% first-year return on $91,644 initial cash invested.
-9.89%
Cash On Cash
4.45%
Cap Rate
0.73
DSCR
$3,215
Rent
-$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,215 income − $3,970 expenses = $755 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,644
Downpayment
20%
$87,280
Closing costs
1%
$4,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,215
Total Expenses
$3,970
Mortgage P&I
69%
$2,212
Property Taxes
24%
$763
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0