Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.51% first-year return on $88,746 initial cash invested.
-0.51%
Cash On Cash
6.31%
Cap Rate
1.06
DSCR
$3,337
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,337 income − $3,375 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,746
Downpayment
20%
$84,520
Closing costs
1%
$4,226
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,337
Total Expenses
$3,375
Mortgage P&I
63%
$2,092
Property Taxes
8%
$252
Home Insurance
5%
$163
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0