Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.01% first-year return on $90,825 initial cash invested.
-13.01%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$2,565
Rent
-$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $3,550 expenses = $985 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,825
Downpayment
20%
$86,500
Closing costs
1%
$4,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,565
Total Expenses
$3,550
Mortgage P&I
83%
$2,130
Property Taxes
11%
$270
Home Insurance
6%
$163
HOA
13%
$321
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0