Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.73% first-year return on $88,116 initial cash invested.
-12.73%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$2,327
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,327 income − $3,262 expenses = $935 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,116
Downpayment
20%
$83,920
Closing costs
1%
$4,196
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,327
Total Expenses
$3,262
Mortgage P&I
91%
$2,106
Property Taxes
17%
$402
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0