Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.41% first-year return on $90,090 initial cash invested.
-4.41%
Cash On Cash
5.81%
Cap Rate
0.94
DSCR
$3,854
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,854 income − $4,185 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,854
Total Expenses
$4,185
Mortgage P&I
57%
$2,216
Property Taxes
21%
$813
Home Insurance
4%
$150
HOA
0%
$4
Property Management
10%
$385
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0