Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.31% first-year return on $88,200 initial cash invested.
-6.31%
Cash On Cash
5.24%
Cap Rate
0.85
DSCR
$2,838
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $3,302 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,200
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,838
Total Expenses
$3,302
Mortgage P&I
76%
$2,156
Property Taxes
9%
$261
Home Insurance
5%
$147
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0