Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.01% first-year return on $88,200 initial cash invested.
-11.01%
Cash On Cash
4.09%
Cap Rate
0.67
DSCR
$2,353
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,353 income − $3,162 expenses = $809 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,353
Total Expenses
$3,162
Mortgage P&I
90%
$2,124
Property Taxes
8%
$184
Home Insurance
6%
$147
HOA
4%
$95
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0