Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.95% first-year return on $88,242 initial cash invested.
-8.95%
Cash On Cash
4.55%
Cap Rate
0.75
DSCR
$2,782
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $3,440 expenses = $658 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,242
Downpayment
20%
$84,040
Closing costs
1%
$4,202
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,782
Total Expenses
$3,440
Mortgage P&I
76%
$2,112
Property Taxes
16%
$456
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0