Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.06% first-year return on $91,602 initial cash invested.
-19.06%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$1,253
Rent
-$1,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,602
Downpayment
20%
$87,240
Closing costs
1%
$4,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,253
Total Expenses
$2,708
Mortgage P&I
169%
$2,119
Property Taxes
9%
$107
Home Insurance
12%
$156
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0