Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.5% first-year return on $91,035 initial cash invested.
-8.5%
Cash On Cash
4.78%
Cap Rate
0.77
DSCR
$2,596
Rent
-$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,596 income − $3,241 expenses = $645 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,035
Downpayment
20%
$86,700
Closing costs
1%
$4,335
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,596
Total Expenses
$3,241
Mortgage P&I
86%
$2,241
Property Taxes
9%
$226
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0