Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.03% first-year return on $91,623 initial cash invested.
-14.03%
Cash On Cash
3.88%
Cap Rate
0.59
DSCR
$2,164
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,164 income − $3,235 expenses = $1,071 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,623
Downpayment
20%
$87,260
Closing costs
1%
$4,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,164
Total Expenses
$3,235
Mortgage P&I
110%
$2,372
Property Taxes
7%
$143
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0