Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.95% first-year return on $88,200 initial cash invested.
-22.95%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$1,434
Rent
-$1,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,434 income − $3,121 expenses = $1,687 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,200
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,434
Total Expenses
$3,121
Mortgage P&I
145%
$2,084
Property Taxes
36%
$517
Home Insurance
10%
$147
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0