Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.05% first-year return on $90,783 initial cash invested.
-3.05%
Cash On Cash
5.69%
Cap Rate
0.97
DSCR
$3,270
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $3,501 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,783
Downpayment
20%
$86,460
Closing costs
1%
$4,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,270
Total Expenses
$3,501
Mortgage P&I
65%
$2,117
Property Taxes
11%
$348
Home Insurance
5%
$152
HOA
1%
$33
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0