Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.43% first-year return on $88,284 initial cash invested.
-13.43%
Cash On Cash
3.68%
Cap Rate
0.59
DSCR
$2,103
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,103 income − $3,091 expenses = $988 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,284
Downpayment
20%
$84,080
Closing costs
1%
$4,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,103
Total Expenses
$3,091
Mortgage P&I
103%
$2,172
Property Taxes
11%
$223
Home Insurance
7%
$150
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0