Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.76% first-year return on $91,350 initial cash invested.
-7.76%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$2,694
Rent
-$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $3,285 expenses = $591 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,694
Total Expenses
$3,285
Mortgage P&I
80%
$2,156
Property Taxes
10%
$276
Home Insurance
6%
$152
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0