Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.39% first-year return on $91,497 initial cash invested.
-16.39%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$2,359
Rent
-$1,250
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,497
Downpayment
20%
$87,140
Closing costs
1%
$4,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,359
Total Expenses
$3,609
Mortgage P&I
91%
$2,146
Property Taxes
21%
$489
Home Insurance
7%
$158
HOA
9%
$202
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0