Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.34% first-year return on $90,342 initial cash invested.
-6.34%
Cash On Cash
4.93%
Cap Rate
0.84
DSCR
$2,597
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,597 income − $3,074 expenses = $477 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,342
Downpayment
20%
$86,040
Closing costs
1%
$4,302
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,597
Total Expenses
$3,074
Mortgage P&I
81%
$2,113
Property Taxes
5%
$127
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0