Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.83% first-year return on $91,203 initial cash invested.
-17.83%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$1,835
Rent
-$1,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,835 income − $3,190 expenses = $1,355 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,203
Downpayment
20%
$86,860
Closing costs
1%
$4,343
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,835
Total Expenses
$3,190
Mortgage P&I
121%
$2,219
Property Taxes
12%
$211
Home Insurance
10%
$175
HOA
6%
$107
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0