Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.22% first-year return on $91,350 initial cash invested.
-13.22%
Cash On Cash
4.21%
Cap Rate
0.64
DSCR
$2,961
Rent
-$1,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $3,967 expenses = $1,006 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,350
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,961
Total Expenses
$3,967
Mortgage P&I
81%
$2,385
Property Taxes
22%
$660
Home Insurance
5%
$152
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0