Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.44% first-year return on $90,930 initial cash invested.
-6.44%
Cash On Cash
4.84%
Cap Rate
0.83
DSCR
$2,701
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,930
Downpayment
20%
$86,600
Closing costs
1%
$4,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,701
Total Expenses
$3,189
Mortgage P&I
78%
$2,100
Property Taxes
9%
$235
Home Insurance
6%
$152
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0