Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.35% first-year return on $90,657 initial cash invested.
-1.35%
Cash On Cash
6.22%
Cap Rate
1.04
DSCR
$3,716
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $3,818 expenses = $102 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,657
Downpayment
20%
$86,340
Closing costs
1%
$4,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,716
Total Expenses
$3,818
Mortgage P&I
58%
$2,154
Property Taxes
15%
$557
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0