Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.41% first-year return on $88,914 initial cash invested.
-9.41%
Cash On Cash
4.61%
Cap Rate
0.75
DSCR
$2,849
Rent
-$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,849 income − $3,546 expenses = $697 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,914
Downpayment
20%
$84,680
Closing costs
1%
$4,234
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,849
Total Expenses
$3,546
Mortgage P&I
77%
$2,183
Property Taxes
17%
$474
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0