Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.69% first-year return on $88,893 initial cash invested.
-13.69%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$2,263
Rent
-$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,263
Total Expenses
$3,277
Mortgage P&I
94%
$2,120
Property Taxes
18%
$417
Home Insurance
7%
$152
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0