Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.94% first-year return on $88,095 initial cash invested.
-9.94%
Cash On Cash
4.52%
Cap Rate
0.73
DSCR
$2,647
Rent
-$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,647 income − $3,377 expenses = $730 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,095
Downpayment
20%
$83,900
Closing costs
1%
$4,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,647
Total Expenses
$3,377
Mortgage P&I
82%
$2,178
Property Taxes
14%
$362
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0