Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.19% first-year return on $91,308 initial cash invested.
-15.19%
Cash On Cash
3.28%
Cap Rate
0.53
DSCR
$1,998
Rent
-$1,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,998 income − $3,154 expenses = $1,156 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,308
Downpayment
20%
$86,960
Closing costs
1%
$4,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,998
Total Expenses
$3,154
Mortgage P&I
112%
$2,246
Property Taxes
11%
$218
Home Insurance
8%
$156
HOA
1%
$14
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0