Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.07% first-year return on $90,594 initial cash invested.
-9.07%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$2,643
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $3,328 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,643
Total Expenses
$3,328
Mortgage P&I
82%
$2,163
Property Taxes
12%
$324
Home Insurance
6%
$154
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0