Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.44% first-year return on $88,599 initial cash invested.
-7.44%
Cash On Cash
4.73%
Cap Rate
0.8
DSCR
$2,517
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,517 income − $3,066 expenses = $549 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,599
Downpayment
20%
$84,380
Closing costs
1%
$4,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,517
Total Expenses
$3,066
Mortgage P&I
83%
$2,086
Property Taxes
7%
$176
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0