Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.68% first-year return on $90,174 initial cash invested.
-20.68%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$1,829
Rent
-$1,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,829 income − $3,383 expenses = $1,554 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,174
Downpayment
20%
$85,880
Closing costs
1%
$4,294
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,829
Total Expenses
$3,383
Mortgage P&I
121%
$2,205
Property Taxes
30%
$547
Home Insurance
9%
$156
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0