Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.4% first-year return on $91,077 initial cash invested.
-13.4%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$2,035
Rent
-$1,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,035 income − $3,052 expenses = $1,017 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,077
Downpayment
20%
$86,740
Closing costs
1%
$4,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,035
Total Expenses
$3,052
Mortgage P&I
107%
$2,170
Property Taxes
10%
$195
Home Insurance
8%
$157
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0