Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.04% first-year return on $89,019 initial cash invested.
-2.04%
Cash On Cash
5.99%
Cap Rate
1
DSCR
$3,054
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,019
Downpayment
20%
$84,780
Closing costs
1%
$4,239
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,054
Total Expenses
$3,205
Mortgage P&I
69%
$2,114
Property Taxes
5%
$146
Home Insurance
5%
$151
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0