Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.65% first-year return on $91,119 initial cash invested.
-10.65%
Cash On Cash
4.54%
Cap Rate
0.72
DSCR
$3,174
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $3,983 expenses = $809 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,119
Downpayment
20%
$86,780
Closing costs
1%
$4,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,174
Total Expenses
$3,983
Mortgage P&I
72%
$2,290
Property Taxes
15%
$470
Home Insurance
5%
$158
HOA
8%
$240
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0