Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.94% first-year return on $91,140 initial cash invested.
-6.94%
Cash On Cash
4.8%
Cap Rate
0.82
DSCR
$2,912
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,140
Downpayment
20%
$86,800
Closing costs
1%
$4,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,912
Total Expenses
$3,439
Mortgage P&I
73%
$2,118
Property Taxes
14%
$394
Home Insurance
5%
$152
HOA
1%
$17
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0