Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.82% first-year return on $90,909 initial cash invested.
-13.82%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$2,182
Rent
-$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $3,229 expenses = $1,047 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,909
Downpayment
20%
$86,580
Closing costs
1%
$4,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,182
Total Expenses
$3,229
Mortgage P&I
99%
$2,168
Property Taxes
12%
$258
Home Insurance
7%
$154
HOA
4%
$82
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0