Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.73% first-year return on $91,350 initial cash invested.
-11.73%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$2,503
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,503 income − $3,396 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,350
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,503
Total Expenses
$3,396
Mortgage P&I
88%
$2,195
Property Taxes
16%
$399
Home Insurance
6%
$152
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0