Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.25% first-year return on $88,200 initial cash invested.
-3.25%
Cash On Cash
6.19%
Cap Rate
0.97
DSCR
$3,390
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,390
Total Expenses
$3,629
Mortgage P&I
66%
$2,235
Property Taxes
11%
$365
Home Insurance
4%
$147
PManagement
10%
$339
CapEx
5%
$170
Vacancy
6%
$203
Maintenance
5%
$170
Other
0%
$0
Google Maps with comparables properties is loading...