Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.26% first-year return on $90,090 initial cash invested.
-11.26%
Cash On Cash
4.37%
Cap Rate
0.68
DSCR
$2,463
Rent
-$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $3,308 expenses = $845 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,463
Total Expenses
$3,308
Mortgage P&I
93%
$2,283
Property Taxes
10%
$235
Home Insurance
6%
$150
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0