Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.12% first-year return on $90,489 initial cash invested.
-10.12%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$2,996
Rent
-$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,996 income − $3,759 expenses = $763 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,996
Total Expenses
$3,759
Mortgage P&I
72%
$2,151
Property Taxes
23%
$674
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0