Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.04% first-year return on $90,594 initial cash invested.
-16.04%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$1,929
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $3,140 expenses = $1,211 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,594
Downpayment
20%
$86,280
Closing costs
1%
$4,314
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,929
Total Expenses
$3,140
Mortgage P&I
110%
$2,130
Property Taxes
18%
$351
Home Insurance
8%
$158
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0