Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.31% first-year return on $90,279 initial cash invested.
-17.31%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$1,719
Rent
-$1,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,719 income − $3,021 expenses = $1,302 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,719
Total Expenses
$3,021
Mortgage P&I
126%
$2,165
Property Taxes
15%
$259
Home Insurance
9%
$150
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0