Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.86% first-year return on $90,405 initial cash invested.
-6.86%
Cash On Cash
4.95%
Cap Rate
0.84
DSCR
$3,406
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,406
Total Expenses
$3,923
Mortgage P&I
62%
$2,123
Property Taxes
21%
$723
Home Insurance
4%
$138
HOA
2%
$54
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0