Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.75% first-year return on $90,825 initial cash invested.
-12.75%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$2,185
Rent
-$965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,185 income − $3,150 expenses = $965 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,825
Downpayment
20%
$86,500
Closing costs
1%
$4,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,185
Total Expenses
$3,150
Mortgage P&I
98%
$2,138
Property Taxes
11%
$246
Home Insurance
7%
$147
HOA
2%
$52
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0