Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.64% first-year return on $90,298 initial cash invested.
-0.64%
Cash On Cash
6.39%
Cap Rate
1.07
DSCR
$3,906
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,906 income − $3,954 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,906
Total Expenses
$3,954
Mortgage P&I
55%
$2,141
Property Taxes
17%
$648
Home Insurance
4%
$150
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0