Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.2% first-year return on $90,300 initial cash invested.
-12.2%
Cash On Cash
3.9%
Cap Rate
0.63
DSCR
$2,109
Rent
-$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $3,027 expenses = $918 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,300
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,109
Total Expenses
$3,027
Mortgage P&I
105%
$2,209
Property Taxes
6%
$120
Home Insurance
7%
$150
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$127
Maintenance
5%
$105
Other
0%
$0