Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.14% first-year return on $90,405 initial cash invested.
-11.14%
Cash On Cash
4.24%
Cap Rate
0.68
DSCR
$2,536
Rent
-$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $3,375 expenses = $839 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,536
Total Expenses
$3,375
Mortgage P&I
88%
$2,234
Property Taxes
12%
$311
Home Insurance
7%
$170
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0