Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.06% first-year return on $90,279 initial cash invested.
-8.06%
Cash On Cash
4.65%
Cap Rate
0.77
DSCR
$2,443
Rent
-$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,443 income − $3,049 expenses = $606 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,443
Total Expenses
$3,049
Mortgage P&I
88%
$2,149
Property Taxes
5%
$115
Home Insurance
6%
$150
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0