Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.34% first-year return on $90,573 initial cash invested.
-11.34%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$2,584
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $3,440 expenses = $856 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,573
Downpayment
20%
$86,260
Closing costs
1%
$4,313
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,584
Total Expenses
$3,440
Mortgage P&I
84%
$2,176
Property Taxes
16%
$419
Home Insurance
6%
$161
HOA
1%
$13
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0