Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.93% first-year return on $88,278 initial cash invested.
-13.93%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$1,931
Rent
-$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,278
Downpayment
20%
$84,074
Closing costs
1%
$4,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,931
Total Expenses
$2,956
Mortgage P&I
107%
$2,059
Property Taxes
11%
$205
Home Insurance
8%
$147
HOA
2%
$42
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0