Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.56% first-year return on $88,305 initial cash invested.
-11.56%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$2,785
Rent
-$851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,785 income − $3,636 expenses = $851 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,305
Downpayment
20%
$84,100
Closing costs
1%
$4,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,785
Total Expenses
$3,636
Mortgage P&I
76%
$2,111
Property Taxes
8%
$236
Home Insurance
5%
$152
HOA
15%
$414
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0