Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.31% first-year return on $90,657 initial cash invested.
-7.31%
Cash On Cash
4.79%
Cap Rate
0.81
DSCR
$3,133
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,657
Downpayment
20%
$86,340
Closing costs
1%
$4,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,133
Total Expenses
$3,685
Mortgage P&I
68%
$2,118
Property Taxes
19%
$602
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0