Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.61% first-year return on $88,587 initial cash invested.
-11.61%
Cash On Cash
3.99%
Cap Rate
0.65
DSCR
$2,307
Rent
-$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $3,164 expenses = $857 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,587
Downpayment
20%
$84,369
Closing costs
1%
$4,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,307
Total Expenses
$3,164
Mortgage P&I
93%
$2,143
Property Taxes
3%
$79
Home Insurance
6%
$148
HOA
8%
$195
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0