Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.43% first-year return on $91,077 initial cash invested.
-14.43%
Cash On Cash
3.78%
Cap Rate
0.58
DSCR
$2,443
Rent
-$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,443 income − $3,538 expenses = $1,095 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,077
Downpayment
20%
$86,740
Closing costs
1%
$4,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,443
Total Expenses
$3,538
Mortgage P&I
96%
$2,338
Property Taxes
17%
$411
Home Insurance
6%
$154
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0