Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.72% first-year return on $88,431 initial cash invested.
-17.72%
Cash On Cash
3.04%
Cap Rate
0.47
DSCR
$2,056
Rent
-$1,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $3,362 expenses = $1,306 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,431
Downpayment
20%
$84,220
Closing costs
1%
$4,211
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,056
Total Expenses
$3,362
Mortgage P&I
110%
$2,270
Property Taxes
20%
$410
Home Insurance
7%
$147
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0