Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.37% first-year return on $90,216 initial cash invested.
-1.37%
Cash On Cash
6.27%
Cap Rate
1.03
DSCR
$3,541
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,541 income − $3,644 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,216
Downpayment
20%
$85,920
Closing costs
1%
$4,296
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,541
Total Expenses
$3,644
Mortgage P&I
61%
$2,172
Property Taxes
11%
$402
Home Insurance
4%
$150
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0