Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.47% first-year return on $88,893 initial cash invested.
-7.47%
Cash On Cash
4.72%
Cap Rate
0.8
DSCR
$2,843
Rent
-$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,843 income − $3,396 expenses = $553 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,893
Downpayment
20%
$84,660
Closing costs
1%
$4,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,843
Total Expenses
$3,396
Mortgage P&I
73%
$2,075
Property Taxes
15%
$432
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0