Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.17% first-year return on $90,216 initial cash invested.
-6.17%
Cash On Cash
4.92%
Cap Rate
0.85
DSCR
$2,875
Rent
-$464
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
$90,216
Downpayment
20%
$85,920
Closing costs
1%
$4,296
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,875
Total Expenses
$3,339
Mortgage P&I
72%
$2,082
Property Taxes
12%
$359
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0