Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.26% first-year return on $88,116 initial cash invested.
-12.26%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$1,930
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,930
Total Expenses
$2,830
Mortgage P&I
106%
$2,045
Property Taxes
7%
$135
Home Insurance
8%
$149
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0