Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.95% first-year return on $88,599 initial cash invested.
-7.95%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$2,637
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,637 income − $3,224 expenses = $587 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,599
Downpayment
20%
$84,380
Closing costs
1%
$4,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,637
Total Expenses
$3,224
Mortgage P&I
80%
$2,114
Property Taxes
7%
$177
Home Insurance
6%
$150
HOA
4%
$97
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0