Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.07% first-year return on $88,095 initial cash invested.
-15.07%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$2,120
Rent
-$1,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $3,226 expenses = $1,106 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,095
Downpayment
20%
$83,900
Closing costs
1%
$4,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$3,226
Mortgage P&I
99%
$2,094
Property Taxes
18%
$383
Home Insurance
7%
$150
HOA
2%
$48
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0