Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.43% first-year return on $90,951 initial cash invested.
-13.43%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$2,044
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,951
Downpayment
20%
$86,620
Closing costs
1%
$4,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,044
Total Expenses
$3,062
Mortgage P&I
105%
$2,138
Property Taxes
12%
$241
Home Insurance
7%
$152
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0