Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.86% first-year return on $90,762 initial cash invested.
-11.86%
Cash On Cash
3.81%
Cap Rate
0.65
DSCR
$3,276
Rent
-$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,762
Downpayment
20%
$86,440
Closing costs
1%
$4,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,276
Total Expenses
$4,173
Mortgage P&I
64%
$2,107
Property Taxes
32%
$1,061
Home Insurance
5%
$152
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0