Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.22% first-year return on $88,473 initial cash invested.
-11.22%
Cash On Cash
4.42%
Cap Rate
0.69
DSCR
$2,704
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $3,531 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,473
Downpayment
20%
$84,260
Closing costs
1%
$4,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,704
Total Expenses
$3,531
Mortgage P&I
83%
$2,244
Property Taxes
16%
$433
Home Insurance
6%
$152
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0