Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.95% first-year return on $90,384 initial cash invested.
-7.95%
Cash On Cash
4.52%
Cap Rate
0.78
DSCR
$2,662
Rent
-$599
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
$90,384
Downpayment
20%
$86,080
Closing costs
1%
$4,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,662
Total Expenses
$3,261
Mortgage P&I
78%
$2,087
Property Taxes
12%
$324
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0