Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.09% first-year return on $90,300 initial cash invested.
-14.09%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$2,590
Rent
-$1,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $3,650 expenses = $1,060 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,590
Total Expenses
$3,650
Mortgage P&I
81%
$2,108
Property Taxes
28%
$718
Home Insurance
6%
$150
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0