Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.66% first-year return on $90,090 initial cash invested.
-10.66%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$2,454
Rent
-$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,454 income − $3,254 expenses = $800 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,454
Total Expenses
$3,254
Mortgage P&I
88%
$2,159
Property Taxes
11%
$265
Home Insurance
6%
$150
HOA
2%
$42
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0