Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.21% first-year return on $90,279 initial cash invested.
-17.21%
Cash On Cash
3.45%
Cap Rate
0.51
DSCR
$2,549
Rent
-$1,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,549 income − $3,844 expenses = $1,295 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,549
Total Expenses
$3,844
Mortgage P&I
94%
$2,403
Property Taxes
23%
$598
Home Insurance
6%
$152
HOA
1%
$29
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0