Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13% first-year return on $90,846 initial cash invested.
-13%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$2,714
Rent
-$984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,714 income − $3,698 expenses = $984 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,846
Downpayment
20%
$86,520
Closing costs
1%
$4,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,714
Total Expenses
$3,698
Mortgage P&I
80%
$2,173
Property Taxes
26%
$700
Home Insurance
4%
$119
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0