Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.87% first-year return on $88,200 initial cash invested.
-12.87%
Cash On Cash
3.84%
Cap Rate
0.62
DSCR
$2,776
Rent
-$946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $3,722 expenses = $946 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,200
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,776
Total Expenses
$3,722
Mortgage P&I
77%
$2,151
Property Taxes
25%
$699
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0