Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.48% first-year return on $90,279 initial cash invested.
-12.48%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$2,173
Rent
-$939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $3,112 expenses = $939 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,173
Total Expenses
$3,112
Mortgage P&I
101%
$2,193
Property Taxes
8%
$167
Home Insurance
7%
$150
HOA
2%
$37
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0