Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.92% first-year return on $90,111 initial cash invested.
-13.92%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$2,545
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,545 income − $3,590 expenses = $1,045 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,111
Downpayment
20%
$85,820
Closing costs
1%
$4,291
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,545
Total Expenses
$3,590
Mortgage P&I
85%
$2,174
Property Taxes
24%
$601
Home Insurance
6%
$154
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0