Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.38% first-year return on $90,279 initial cash invested.
-16.38%
Cash On Cash
3.21%
Cap Rate
0.51
DSCR
$2,202
Rent
-$1,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $3,434 expenses = $1,232 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,202
Total Expenses
$3,434
Mortgage P&I
103%
$2,273
Property Taxes
20%
$435
Home Insurance
7%
$154
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0