Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.96% first-year return on $90,636 initial cash invested.
-10.96%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$2,329
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,329 income − $3,157 expenses = $828 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,636
Downpayment
20%
$86,320
Closing costs
1%
$4,316
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,329
Total Expenses
$3,157
Mortgage P&I
93%
$2,165
Property Taxes
7%
$171
Home Insurance
6%
$140
HOA
3%
$76
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0