Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.09% first-year return on $90,298 initial cash invested.
-13.09%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$2,778
Rent
-$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,298
Downpayment
20%
$85,998
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,778
Total Expenses
$3,763
Mortgage P&I
75%
$2,093
Property Taxes
28%
$770
Home Insurance
5%
$150
HOA
1%
$27
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0