Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.85% first-year return on $90,615 initial cash invested.
-12.85%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$2,925
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $3,895 expenses = $970 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,615
Downpayment
20%
$86,300
Closing costs
1%
$4,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,925
Total Expenses
$3,895
Mortgage P&I
74%
$2,158
Property Taxes
28%
$823
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0