Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.2% first-year return on $91,497 initial cash invested.
-2.2%
Cash On Cash
6.19%
Cap Rate
1
DSCR
$3,254
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,254 income − $3,422 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,497
Downpayment
20%
$87,140
Closing costs
1%
$4,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,254
Total Expenses
$3,422
Mortgage P&I
69%
$2,254
Property Taxes
7%
$240
Home Insurance
3%
$82
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0