Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.34% first-year return on $88,473 initial cash invested.
-16.34%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$2,328
Rent
-$1,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,328 income − $3,533 expenses = $1,205 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,473
Downpayment
20%
$84,260
Closing costs
1%
$4,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,328
Total Expenses
$3,533
Mortgage P&I
91%
$2,130
Property Taxes
23%
$527
Home Insurance
7%
$156
HOA
5%
$115
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0