Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.73% first-year return on $88,851 initial cash invested.
-6.73%
Cash On Cash
4.97%
Cap Rate
0.84
DSCR
$3,148
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,851
Downpayment
20%
$84,620
Closing costs
1%
$4,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,148
Total Expenses
$3,646
Mortgage P&I
66%
$2,093
Property Taxes
18%
$565
Home Insurance
5%
$149
HOA
1%
$21
Property Management
10%
$315
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0