Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.71% first-year return on $90,279 initial cash invested.
-17.71%
Cash On Cash
3.35%
Cap Rate
0.49
DSCR
$1,969
Rent
-$1,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,969 income − $3,301 expenses = $1,332 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,279
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,969
Total Expenses
$3,301
Mortgage P&I
124%
$2,434
Property Taxes
8%
$150
Home Insurance
8%
$150
HOA
3%
$56
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0