Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.74% first-year return on $90,300 initial cash invested.
-10.74%
Cash On Cash
4.21%
Cap Rate
0.68
DSCR
$2,185
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,185 income − $2,993 expenses = $808 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
$2,185
Total Expenses
$2,993
Mortgage P&I
101%
$2,208
Property Taxes
3%
$68
Home Insurance
7%
$150
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0