Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.64% first-year return on $90,279 initial cash invested.
-9.64%
Cash On Cash
4.38%
Cap Rate
0.72
DSCR
$2,566
Rent
-$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,566
Total Expenses
$3,291
Mortgage P&I
84%
$2,166
Property Taxes
9%
$225
Home Insurance
6%
$150
HOA
3%
$83
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0