Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.07% first-year return on $90,258 initial cash invested.
-11.07%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$2,339
Rent
-$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,339 income − $3,172 expenses = $833 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,258
Downpayment
20%
$85,960
Closing costs
1%
$4,298
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,339
Total Expenses
$3,172
Mortgage P&I
90%
$2,106
Property Taxes
13%
$306
Home Insurance
7%
$152
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0