Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.88% first-year return on $90,300 initial cash invested.
-15.88%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$1,900
Rent
-$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $3,095 expenses = $1,195 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,300
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$3,095
Mortgage P&I
113%
$2,143
Property Taxes
16%
$300
Home Insurance
8%
$158
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0