Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.3% first-year return on $88,179 initial cash invested.
-6.3%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$2,565
Rent
-$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $3,028 expenses = $463 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,179
Downpayment
20%
$83,980
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,565
Total Expenses
$3,028
Mortgage P&I
82%
$2,096
Property Taxes
4%
$98
Home Insurance
6%
$147
HOA
1%
$21
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0