Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.95% first-year return on $90,762 initial cash invested.
-11.95%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$2,519
Rent
-$904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,519 income − $3,423 expenses = $904 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,762
Downpayment
20%
$86,440
Closing costs
1%
$4,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,519
Total Expenses
$3,423
Mortgage P&I
85%
$2,131
Property Taxes
19%
$473
Home Insurance
6%
$154
HOA
0%
$10
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0