Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.29% first-year return on $90,552 initial cash invested.
-15.29%
Cash On Cash
3.53%
Cap Rate
0.55
DSCR
$2,561
Rent
-$1,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,561 income − $3,715 expenses = $1,154 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,552
Downpayment
20%
$86,240
Closing costs
1%
$4,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,561
Total Expenses
$3,715
Mortgage P&I
90%
$2,296
Property Taxes
23%
$595
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0