Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.95% first-year return on $90,468 initial cash invested.
-6.95%
Cash On Cash
4.66%
Cap Rate
0.81
DSCR
$2,502
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,468
Downpayment
20%
$86,160
Closing costs
1%
$4,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,502
Total Expenses
$3,026
Mortgage P&I
83%
$2,071
Property Taxes
6%
$153
Home Insurance
6%
$152
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0