Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.42% first-year return on $90,300 initial cash invested.
-11.42%
Cash On Cash
4.09%
Cap Rate
0.66
DSCR
$2,348
Rent
-$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,348 income − $3,207 expenses = $859 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
$2,348
Total Expenses
$3,207
Mortgage P&I
94%
$2,209
Property Taxes
10%
$225
Home Insurance
6%
$150
HOA
1%
$13
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0