Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.11% first-year return on $88,347 initial cash invested.
-17.11%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$2,033
Rent
-$1,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,033 income − $3,293 expenses = $1,260 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,347
Downpayment
20%
$84,140
Closing costs
1%
$4,207
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,033
Total Expenses
$3,293
Mortgage P&I
105%
$2,134
Property Taxes
24%
$480
Home Insurance
7%
$150
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0