Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.48% first-year return on $91,644 initial cash invested.
-14.48%
Cash On Cash
3.56%
Cap Rate
0.58
DSCR
$3,306
Rent
-$1,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $4,412 expenses = $1,106 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,644
Downpayment
20%
$87,280
Closing costs
1%
$4,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,306
Total Expenses
$4,412
Mortgage P&I
68%
$2,237
Property Taxes
35%
$1,172
Home Insurance
4%
$144
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0