Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.27% first-year return on $88,557 initial cash invested.
-10.27%
Cash On Cash
4.1%
Cap Rate
0.7
DSCR
$2,598
Rent
-$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,598 income − $3,356 expenses = $758 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,557
Downpayment
20%
$84,340
Closing costs
1%
$4,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,598
Total Expenses
$3,356
Mortgage P&I
80%
$2,068
Property Taxes
18%
$463
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0