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 $88,641 initial cash invested.
-11.07%
Cash On Cash
4.28%
Cap Rate
0.69
DSCR
$3,076
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $3,894 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,641
Downpayment
20%
$84,420
Closing costs
1%
$4,221
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,076
Total Expenses
$3,894
Mortgage P&I
71%
$2,169
Property Taxes
25%
$775
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0