Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.48% first-year return on $88,620 initial cash invested.
-12.48%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$2,100
Rent
-$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $3,022 expenses = $922 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,620
Downpayment
20%
$84,400
Closing costs
1%
$4,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$3,022
Mortgage P&I
101%
$2,120
Property Taxes
10%
$208
Home Insurance
7%
$148
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0