Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.23% first-year return on $91,266 initial cash invested.
-7.23%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$2,788
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,266
Downpayment
20%
$86,920
Closing costs
1%
$4,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,788
Total Expenses
$3,338
Mortgage P&I
78%
$2,161
Property Taxes
8%
$236
Home Insurance
6%
$154
HOA
2%
$63
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0