Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.23% first-year return on $91,350 initial cash invested.
-4.23%
Cash On Cash
5.91%
Cap Rate
0.93
DSCR
$3,431
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,431 income − $3,753 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,431
Total Expenses
$3,753
Mortgage P&I
67%
$2,292
Property Taxes
12%
$414
Home Insurance
4%
$154
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0