Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.13% first-year return on $90,090 initial cash invested.
-13.13%
Cash On Cash
3.22%
Cap Rate
0.56
DSCR
$1,862
Rent
-$986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,090
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,862
Total Expenses
$2,848
Mortgage P&I
110%
$2,045
Property Taxes
9%
$169
Home Insurance
8%
$150
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0