Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.53% first-year return on $88,536 initial cash invested.
-18.53%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$1,575
Rent
-$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,536
Downpayment
20%
$84,320
Closing costs
1%
$4,216
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,575
Total Expenses
$2,942
Mortgage P&I
135%
$2,125
Property Taxes
16%
$255
Home Insurance
10%
$152
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0