Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.37% first-year return on $91,602 initial cash invested.
-11.37%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$2,628
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,602
Downpayment
20%
$87,240
Closing costs
1%
$4,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,628
Total Expenses
$3,496
Mortgage P&I
82%
$2,150
Property Taxes
8%
$223
Home Insurance
6%
$152
HOA
11%
$288
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0