Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.04% first-year return on $91,539 initial cash invested.
-14.04%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$2,840
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $3,911 expenses = $1,071 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,539
Downpayment
20%
$87,180
Closing costs
1%
$4,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,840
Total Expenses
$3,911
Mortgage P&I
77%
$2,200
Property Taxes
14%
$397
Home Insurance
7%
$210
HOA
13%
$366
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0