This property looks like a bad Long-Term investment with a projected -18.26% first-year return on $90,762 initial cash invested.
-18.26%
Cash On Cash
3.02%
Cap Rate
0.46
DSCR
$1,890
Rent
-$1,381
Cashflow
Cash Flow
$1,890 income − $3,271 expenses = $1,381 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,762
Downpayment
20%
$86,440
Closing costs
1%
$4,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$3,271
Mortgage P&I
126%
$2,376
Property Taxes
13%
$251
Home Insurance
8%
$154
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0