Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.56% first-year return on $88,200 initial cash invested.
-26.56%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$1,164
Rent
-$1,952
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
$88,200
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,164
Total Expenses
$3,116
Mortgage P&I
177%
$2,057
Property Taxes
52%
$610
Home Insurance
13%
$147
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0