Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.3% first-year return on $88,200 initial cash invested.
-18.3%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$1,800
Rent
-$1,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $3,145 expenses = $1,345 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,200
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$3,145
Mortgage P&I
120%
$2,155
Property Taxes
21%
$375
Home Insurance
8%
$147
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0