Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.8% first-year return on $90,909 initial cash invested.
-10.8%
Cash On Cash
4.5%
Cap Rate
0.71
DSCR
$3,017
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,017 income − $3,835 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,909
Downpayment
20%
$86,580
Closing costs
1%
$4,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,017
Total Expenses
$3,835
Mortgage P&I
76%
$2,290
Property Taxes
19%
$585
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0