Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.49% first-year return on $91,644 initial cash invested.
-13.49%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$2,647
Rent
-$1,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,647 income − $3,677 expenses = $1,030 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,644
Downpayment
20%
$87,280
Closing costs
1%
$4,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,647
Total Expenses
$3,677
Mortgage P&I
84%
$2,214
Property Taxes
19%
$508
Home Insurance
6%
$158
HOA
4%
$109
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0