Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.28% first-year return on $91,224 initial cash invested.
-0.28%
Cash On Cash
6.47%
Cap Rate
1.07
DSCR
$3,592
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $3,613 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,224
Downpayment
20%
$86,880
Closing costs
1%
$4,344
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,592
Total Expenses
$3,613
Mortgage P&I
61%
$2,182
Property Taxes
9%
$335
Home Insurance
4%
$157
HOA
0%
$4
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0