Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.34% first-year return on $89,082 initial cash invested.
-3.34%
Cash On Cash
5.65%
Cap Rate
0.96
DSCR
$3,109
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,082
Downpayment
20%
$84,840
Closing costs
1%
$4,242
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,109
Total Expenses
$3,357
Mortgage P&I
67%
$2,089
Property Taxes
9%
$285
Home Insurance
5%
$154
HOA
1%
$21
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$187
Maintenance
5%
$155
Other
0%
$0