Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.84% first-year return on $90,300 initial cash invested.
-4.84%
Cash On Cash
5.57%
Cap Rate
0.9
DSCR
$3,021
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $3,385 expenses = $364 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
$3,021
Total Expenses
$3,385
Mortgage P&I
73%
$2,208
Property Taxes
8%
$234
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0