Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.46% first-year return on $91,392 initial cash invested.
-7.46%
Cash On Cash
4.85%
Cap Rate
0.81
DSCR
$3,189
Rent
-$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $3,757 expenses = $568 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,392
Downpayment
20%
$87,040
Closing costs
1%
$4,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,189
Total Expenses
$3,757
Mortgage P&I
68%
$2,169
Property Taxes
19%
$606
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0