Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.34% first-year return on $88,599 initial cash invested.
-18.34%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$2,884
Rent
-$1,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $4,238 expenses = $1,354 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,884
Total Expenses
$4,238
Mortgage P&I
75%
$2,158
Property Taxes
36%
$1,034
Home Insurance
5%
$152
HOA
5%
$145
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0