Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.7% first-year return on $91,350 initial cash invested.
-14.7%
Cash On Cash
3.61%
Cap Rate
0.57
DSCR
$2,321
Rent
-$1,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,321 income − $3,440 expenses = $1,119 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,321
Total Expenses
$3,440
Mortgage P&I
100%
$2,310
Property Taxes
16%
$378
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0