Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.9% first-year return on $91,098 initial cash invested.
-17.9%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$1,785
Rent
-$1,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,785 income − $3,144 expenses = $1,359 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,098
Downpayment
20%
$86,760
Closing costs
1%
$4,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,785
Total Expenses
$3,144
Mortgage P&I
123%
$2,193
Property Taxes
19%
$331
Home Insurance
9%
$157
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0