Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.57% first-year return on $90,069 initial cash invested.
-18.57%
Cash On Cash
2.74%
Cap Rate
0.43
DSCR
$1,848
Rent
-$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,848 income − $3,242 expenses = $1,394 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,069
Downpayment
20%
$85,780
Closing costs
1%
$4,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,848
Total Expenses
$3,242
Mortgage P&I
123%
$2,281
Property Taxes
18%
$331
Home Insurance
8%
$150
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0