Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.22% first-year return on $90,405 initial cash invested.
-11.22%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$2,385
Rent
-$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $3,230 expenses = $845 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,385
Total Expenses
$3,230
Mortgage P&I
89%
$2,119
Property Taxes
13%
$302
Home Insurance
6%
$152
HOA
2%
$38
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0