Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.85% first-year return on $88,116 initial cash invested.
-6.85%
Cash On Cash
4.82%
Cap Rate
0.82
DSCR
$2,529
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,529 income − $3,032 expenses = $503 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,116
Downpayment
20%
$83,920
Closing costs
1%
$4,196
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,529
Total Expenses
$3,032
Mortgage P&I
82%
$2,063
Property Taxes
6%
$163
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0