Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.62% first-year return on $91,161 initial cash invested.
-7.62%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$3,030
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $3,609 expenses = $579 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,161
Downpayment
20%
$86,820
Closing costs
1%
$4,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,030
Total Expenses
$3,609
Mortgage P&I
72%
$2,167
Property Taxes
17%
$517
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0