Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.96% first-year return on $88,452 initial cash invested.
-12.96%
Cash On Cash
4.39%
Cap Rate
0.65
DSCR
$2,529
Rent
-$955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,529 income − $3,484 expenses = $955 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,452
Downpayment
20%
$84,240
Closing costs
1%
$4,212
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,529
Total Expenses
$3,484
Mortgage P&I
94%
$2,369
Property Taxes
12%
$304
Home Insurance
6%
$154
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0