Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.39% first-year return on $90,300 initial cash invested.
-12.39%
Cash On Cash
4.33%
Cap Rate
0.66
DSCR
$2,481
Rent
-$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $3,413 expenses = $932 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,481
Total Expenses
$3,413
Mortgage P&I
95%
$2,360
Property Taxes
10%
$258
Home Insurance
6%
$150
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0