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 $90,090 initial cash invested.
-24.3%
Cash On Cash
1.43%
Cap Rate
0.22
DSCR
$1,034
Rent
-$1,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,034 income − $2,858 expenses = $1,824 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,090
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,034
Total Expenses
$2,858
Mortgage P&I
221%
$2,283
Property Taxes
15%
$156
Home Insurance
15%
$150
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0