Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.95% first-year return on $90,279 initial cash invested.
-21.95%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$1,510
Rent
-$1,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,510 income − $3,161 expenses = $1,651 out of pocket
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
$1,510
Total Expenses
$3,161
Mortgage P&I
144%
$2,168
Property Taxes
30%
$449
Home Insurance
10%
$150
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0