Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.93% first-year return on $88,199 initial cash invested.
-0.93%
Cash On Cash
6.29%
Cap Rate
1.05
DSCR
$3,570
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,570 income − $3,638 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,199
Downpayment
20%
$83,999
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,570
Total Expenses
$3,638
Mortgage P&I
59%
$2,090
Property Taxes
13%
$474
Home Insurance
4%
$147
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0