Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.89% first-year return on $91,644 initial cash invested.
-10.89%
Cash On Cash
4.44%
Cap Rate
0.72
DSCR
$3,824
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,824 income − $4,656 expenses = $832 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,644
Downpayment
20%
$87,280
Closing costs
1%
$4,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,824
Total Expenses
$4,656
Mortgage P&I
59%
$2,256
Property Taxes
20%
$775
Home Insurance
4%
$157
HOA
12%
$475
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0