Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.12% first-year return on $88,200 initial cash invested.
-10.12%
Cash On Cash
4.12%
Cap Rate
0.71
DSCR
$2,987
Rent
-$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,200
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,987
Total Expenses
$3,731
Mortgage P&I
68%
$2,037
Property Taxes
24%
$713
Home Insurance
5%
$147
HOA
2%
$58
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0