Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.61% first-year return on $88,977 initial cash invested.
-5.61%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$2,852
Rent
-$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,977
Downpayment
20%
$84,740
Closing costs
1%
$4,237
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,852
Total Expenses
$3,268
Mortgage P&I
75%
$2,131
Property Taxes
9%
$246
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0