Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.02% first-year return on $91,077 initial cash invested.
-6.02%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$2,905
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,905 income − $3,362 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,905
Total Expenses
$3,362
Mortgage P&I
75%
$2,191
Property Taxes
9%
$259
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0