Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.28% first-year return on $90,867 initial cash invested.
-14.28%
Cash On Cash
4.01%
Cap Rate
0.6
DSCR
$2,176
Rent
-$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,176 income − $3,257 expenses = $1,081 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,176
Total Expenses
$3,257
Mortgage P&I
111%
$2,418
Property Taxes
5%
$116
Home Insurance
7%
$156
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0