Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.59% first-year return on $88,431 initial cash invested.
-5.59%
Cash On Cash
5.13%
Cap Rate
0.87
DSCR
$2,728
Rent
-$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $3,140 expenses = $412 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,431
Downpayment
20%
$84,220
Closing costs
1%
$4,211
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,728
Total Expenses
$3,140
Mortgage P&I
76%
$2,077
Property Taxes
8%
$209
Home Insurance
5%
$145
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0