Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.8% first-year return on $90,090 initial cash invested.
-16.8%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$2,141
Rent
-$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,141
Total Expenses
$3,402
Mortgage P&I
99%
$2,115
Property Taxes
27%
$581
Home Insurance
7%
$150
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0