Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.3% first-year return on $90,825 initial cash invested.
-24.3%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$2,268
Rent
-$1,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $4,107 expenses = $1,839 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,825
Downpayment
20%
$86,500
Closing costs
1%
$4,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,268
Total Expenses
$4,107
Mortgage P&I
98%
$2,232
Property Taxes
24%
$542
Home Insurance
7%
$166
HOA
25%
$578
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0