Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.43% first-year return on $90,510 initial cash invested.
-13.43%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$2,089
Rent
-$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,089 income − $3,102 expenses = $1,013 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,510
Downpayment
20%
$86,200
Closing costs
1%
$4,310
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,089
Total Expenses
$3,102
Mortgage P&I
104%
$2,177
Property Taxes
10%
$209
Home Insurance
7%
$153
HOA
1%
$21
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0