Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.93% first-year return on $91,266 initial cash invested.
-10.93%
Cash On Cash
4.09%
Cap Rate
0.67
DSCR
$2,114
Rent
-$831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $2,945 expenses = $831 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,266
Downpayment
20%
$86,920
Closing costs
1%
$4,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,114
Total Expenses
$2,945
Mortgage P&I
104%
$2,207
Property Taxes
4%
$83
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0