Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.53% first-year return on $90,405 initial cash invested.
-9.53%
Cash On Cash
4.3%
Cap Rate
0.72
DSCR
$2,445
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,445 income − $3,163 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,405
Downpayment
20%
$86,100
Closing costs
1%
$4,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,445
Total Expenses
$3,163
Mortgage P&I
87%
$2,139
Property Taxes
10%
$237
Home Insurance
6%
$152
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0