Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.54% first-year return on $90,405 initial cash invested.
-3.54%
Cash On Cash
5.53%
Cap Rate
0.95
DSCR
$3,206
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,206
Total Expenses
$3,473
Mortgage P&I
65%
$2,092
Property Taxes
12%
$381
Home Insurance
5%
$154
HOA
0%
$13
Property Management
10%
$321
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0