Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.87% first-year return on $88,095 initial cash invested.
-7.87%
Cash On Cash
4.8%
Cap Rate
0.78
DSCR
$2,316
Rent
-$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $2,894 expenses = $578 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,095
Downpayment
20%
$83,900
Closing costs
1%
$4,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,316
Total Expenses
$2,894
Mortgage P&I
92%
$2,140
Property Taxes
0%
$4
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0