Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.63% first-year return on $91,266 initial cash invested.
-15.63%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$1,986
Rent
-$1,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $3,175 expenses = $1,189 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,266
Downpayment
20%
$86,920
Closing costs
1%
$4,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,986
Total Expenses
$3,175
Mortgage P&I
112%
$2,217
Property Taxes
14%
$285
Home Insurance
8%
$157
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0