Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.9% first-year return on $91,350 initial cash invested.
-4.9%
Cash On Cash
5.32%
Cap Rate
0.89
DSCR
$2,800
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $3,173 expenses = $373 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,350
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,800
Total Expenses
$3,173
Mortgage P&I
77%
$2,163
Property Taxes
5%
$130
Home Insurance
5%
$152
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0