Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.62% first-year return on $90,468 initial cash invested.
-1.62%
Cash On Cash
6.25%
Cap Rate
1.03
DSCR
$3,548
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,548 income − $3,670 expenses = $122 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,468
Downpayment
20%
$86,160
Closing costs
1%
$4,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,548
Total Expenses
$3,670
Mortgage P&I
62%
$2,187
Property Taxes
10%
$365
Home Insurance
6%
$196
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0