Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.51% first-year return on $90,489 initial cash invested.
-13.51%
Cash On Cash
3.72%
Cap Rate
0.59
DSCR
$2,108
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,108 income − $3,127 expenses = $1,019 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,489
Downpayment
20%
$86,180
Closing costs
1%
$4,309
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,108
Total Expenses
$3,127
Mortgage P&I
107%
$2,250
Property Taxes
8%
$173
Home Insurance
7%
$157
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0