Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.99% first-year return on $91,539 initial cash invested.
-6.99%
Cash On Cash
4.7%
Cap Rate
0.81
DSCR
$2,604
Rent
-$533
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,539
Downpayment
20%
$87,180
Closing costs
1%
$4,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,604
Total Expenses
$3,137
Mortgage P&I
81%
$2,109
Property Taxes
7%
$195
Home Insurance
5%
$131
HOA
1%
$26
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0