Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.25% first-year return on $88,725 initial cash invested.
-12.25%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$2,040
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,725
Downpayment
20%
$84,500
Closing costs
1%
$4,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$2,946
Mortgage P&I
101%
$2,053
Property Taxes
8%
$169
Home Insurance
7%
$150
HOA
2%
$44
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0