Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.32% first-year return on $91,455 initial cash invested.
-11.32%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$2,406
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,455
Downpayment
20%
$87,100
Closing costs
1%
$4,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,406
Total Expenses
$3,269
Mortgage P&I
89%
$2,138
Property Taxes
15%
$354
Home Insurance
6%
$152
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0