Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.15% first-year return on $90,888 initial cash invested.
-12.15%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$2,223
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,888
Downpayment
20%
$86,560
Closing costs
1%
$4,328
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,223
Total Expenses
$3,143
Mortgage P&I
97%
$2,154
Property Taxes
10%
$233
Home Insurance
7%
$154
HOA
1%
$25
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0