Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.7% first-year return on $90,741 initial cash invested.
-13.7%
Cash On Cash
3.43%
Cap Rate
0.58
DSCR
$2,699
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,699 income − $3,735 expenses = $1,036 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,741
Downpayment
20%
$86,420
Closing costs
1%
$4,321
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,699
Total Expenses
$3,735
Mortgage P&I
79%
$2,135
Property Taxes
29%
$776
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0