Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.31% first-year return on $90,090 initial cash invested.
-10.31%
Cash On Cash
3.95%
Cap Rate
0.69
DSCR
$2,645
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,645
Total Expenses
$3,419
Mortgage P&I
78%
$2,053
Property Taxes
8%
$223
Home Insurance
6%
$150
HOA
12%
$306
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0