Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.57% first-year return on $88,809 initial cash invested.
-0.57%
Cash On Cash
6.31%
Cap Rate
1.05
DSCR
$3,123
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,123 income − $3,165 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,809
Downpayment
20%
$84,580
Closing costs
1%
$4,229
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,123
Total Expenses
$3,165
Mortgage P&I
68%
$2,111
Property Taxes
3%
$103
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0