Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.01% first-year return on $90,489 initial cash invested.
-8.01%
Cash On Cash
4.44%
Cap Rate
0.77
DSCR
$2,466
Rent
-$604
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,489
Downpayment
20%
$86,180
Closing costs
1%
$4,309
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,466
Total Expenses
$3,070
Mortgage P&I
84%
$2,074
Property Taxes
6%
$154
Home Insurance
8%
$201
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0