Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.77% first-year return on $90,027 initial cash invested.
-7.77%
Cash On Cash
4.76%
Cap Rate
0.8
DSCR
$3,071
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,071 income − $3,654 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,027
Downpayment
20%
$85,740
Closing costs
1%
$4,287
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,071
Total Expenses
$3,654
Mortgage P&I
69%
$2,130
Property Taxes
18%
$550
Home Insurance
5%
$154
HOA
1%
$21
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0