Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.16% first-year return on $90,888 initial cash invested.
-5.16%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$2,839
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,839 income − $3,230 expenses = $391 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,888
Downpayment
20%
$86,560
Closing costs
1%
$4,328
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,839
Total Expenses
$3,230
Mortgage P&I
76%
$2,170
Property Taxes
6%
$166
Home Insurance
5%
$156
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0