Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.01% first-year return on $90,279 initial cash invested.
-15.01%
Cash On Cash
3.52%
Cap Rate
0.55
DSCR
$2,244
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,244 income − $3,373 expenses = $1,129 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,244
Total Expenses
$3,373
Mortgage P&I
102%
$2,279
Property Taxes
16%
$361
Home Insurance
7%
$150
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0