Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.81% first-year return on $91,455 initial cash invested.
-6.81%
Cash On Cash
4.84%
Cap Rate
0.82
DSCR
$2,770
Rent
-$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $3,289 expenses = $519 out of pocket
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
$2,770
Total Expenses
$3,289
Mortgage P&I
77%
$2,136
Property Taxes
10%
$280
Home Insurance
6%
$154
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0