Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.94% first-year return on $90,531 initial cash invested.
-14.94%
Cash On Cash
3.54%
Cap Rate
0.56
DSCR
$2,291
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,291 income − $3,418 expenses = $1,127 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,531
Downpayment
20%
$86,220
Closing costs
1%
$4,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,291
Total Expenses
$3,418
Mortgage P&I
100%
$2,282
Property Taxes
17%
$388
Home Insurance
7%
$152
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$137
Maintenance
5%
$115
Other
0%
$0