Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.84% first-year return on $88,599 initial cash invested.
-8.84%
Cash On Cash
4.9%
Cap Rate
0.77
DSCR
$2,660
Rent
-$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $3,313 expenses = $653 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,599
Downpayment
20%
$84,380
Closing costs
1%
$4,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,660
Total Expenses
$3,313
Mortgage P&I
84%
$2,243
Property Taxes
5%
$134
Home Insurance
6%
$152
HOA
3%
$92
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0