Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.53% first-year return on $91,056 initial cash invested.
-7.53%
Cash On Cash
4.93%
Cap Rate
0.81
DSCR
$3,158
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $3,729 expenses = $571 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,056
Downpayment
20%
$86,720
Closing costs
1%
$4,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,158
Total Expenses
$3,729
Mortgage P&I
69%
$2,193
Property Taxes
18%
$565
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0