Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.23% first-year return on $90,867 initial cash invested.
-10.23%
Cash On Cash
4.36%
Cap Rate
0.71
DSCR
$2,603
Rent
-$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,603 income − $3,378 expenses = $775 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,867
Downpayment
20%
$86,540
Closing costs
1%
$4,327
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,603
Total Expenses
$3,378
Mortgage P&I
85%
$2,218
Property Taxes
13%
$327
Home Insurance
6%
$157
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0