Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.66% first-year return on $88,200 initial cash invested.
-3.66%
Cash On Cash
5.82%
Cap Rate
0.95
DSCR
$3,357
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,357 income − $3,626 expenses = $269 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
$3,357
Total Expenses
$3,626
Mortgage P&I
64%
$2,137
Property Taxes
14%
$469
Home Insurance
4%
$147
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0