Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.09% first-year return on $90,090 initial cash invested.
-12.09%
Cash On Cash
4.54%
Cap Rate
0.68
DSCR
$2,991
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $3,899 expenses = $908 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,090
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,991
Total Expenses
$3,899
Mortgage P&I
80%
$2,382
Property Taxes
20%
$589
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$150
Vacancy
6%
$179
Maintenance
5%
$150
Other
0%
$0