Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.07% first-year return on $88,998 initial cash invested.
-1.07%
Cash On Cash
6.35%
Cap Rate
1.05
DSCR
$3,701
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,701 income − $3,780 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,998
Downpayment
20%
$84,760
Closing costs
1%
$4,238
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,701
Total Expenses
$3,780
Mortgage P&I
58%
$2,135
Property Taxes
14%
$508
Home Insurance
4%
$150
HOA
1%
$25
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0