Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.02% first-year return on $88,242 initial cash invested.
-14.02%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$2,112
Rent
-$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $3,143 expenses = $1,031 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,242
Downpayment
20%
$84,040
Closing costs
1%
$4,202
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,112
Total Expenses
$3,143
Mortgage P&I
99%
$2,097
Property Taxes
16%
$347
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0