Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.74% first-year return on $89,019 initial cash invested.
-12.74%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$2,413
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,413 income − $3,358 expenses = $945 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,019
Downpayment
20%
$84,780
Closing costs
1%
$4,239
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,413
Total Expenses
$3,358
Mortgage P&I
88%
$2,125
Property Taxes
19%
$456
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0