Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.81% first-year return on $91,224 initial cash invested.
-5.81%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$3,417
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,417 income − $3,859 expenses = $442 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,417
Total Expenses
$3,859
Mortgage P&I
62%
$2,134
Property Taxes
20%
$687
Home Insurance
4%
$149
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0