Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.38% first-year return on $88,557 initial cash invested.
-10.38%
Cash On Cash
3.97%
Cap Rate
0.69
DSCR
$2,511
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,557
Downpayment
20%
$84,340
Closing costs
1%
$4,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,511
Total Expenses
$3,277
Mortgage P&I
81%
$2,035
Property Taxes
17%
$438
Home Insurance
6%
$150
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0