Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.21% first-year return on $88,557 initial cash invested.
-11.21%
Cash On Cash
4.09%
Cap Rate
0.67
DSCR
$2,304
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $3,131 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,557
Downpayment
20%
$84,340
Closing costs
1%
$4,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,304
Total Expenses
$3,131
Mortgage P&I
93%
$2,150
Property Taxes
9%
$204
Home Insurance
6%
$149
HOA
1%
$30
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0