Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.92% first-year return on $90,846 initial cash invested.
-6.92%
Cash On Cash
4.96%
Cap Rate
0.82
DSCR
$2,795
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,795 income − $3,319 expenses = $524 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,846
Downpayment
20%
$86,520
Closing costs
1%
$4,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,795
Total Expenses
$3,319
Mortgage P&I
78%
$2,171
Property Taxes
8%
$220
Home Insurance
6%
$158
HOA
2%
$42
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0