Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.66% first-year return on $88,158 initial cash invested.
-7.66%
Cash On Cash
4.57%
Cap Rate
0.78
DSCR
$2,440
Rent
-$563
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,158
Downpayment
20%
$83,960
Closing costs
1%
$4,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,440
Total Expenses
$3,003
Mortgage P&I
84%
$2,040
Property Taxes
7%
$169
Home Insurance
6%
$149
HOA
0%
$11
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0