Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.43% first-year return on $91,581 initial cash invested.
-12.43%
Cash On Cash
3.53%
Cap Rate
0.61
DSCR
$2,389
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,581
Downpayment
20%
$87,220
Closing costs
1%
$4,361
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,389
Total Expenses
$3,338
Mortgage P&I
88%
$2,114
Property Taxes
19%
$450
Home Insurance
6%
$154
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0