Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.21% first-year return on $88,179 initial cash invested.
-9.21%
Cash On Cash
4.39%
Cap Rate
0.73
DSCR
$2,247
Rent
-$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $2,924 expenses = $677 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,179
Downpayment
20%
$83,980
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,247
Total Expenses
$2,924
Mortgage P&I
93%
$2,100
Property Taxes
4%
$93
Home Insurance
7%
$147
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0