Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -71.66% first-year return on $91,350 initial cash invested.
-71.66%
Cash On Cash
-8.74%
Cap Rate
-1.45
DSCR
$1,982
Rent
-$5,455
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,350
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,982
Total Expenses
$7,437
Mortgage P&I
110%
$2,188
Property Taxes
231%
$4,582
Home Insurance
8%
$152
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0