Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.65% first-year return on $90,405 initial cash invested.
-6.65%
Cash On Cash
4.91%
Cap Rate
0.83
DSCR
$2,757
Rent
-$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $3,258 expenses = $501 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,405
Downpayment
20%
$86,100
Closing costs
1%
$4,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,757
Total Expenses
$3,258
Mortgage P&I
77%
$2,123
Property Taxes
10%
$266
Home Insurance
6%
$152
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0