Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.49% first-year return on $88,893 initial cash invested.
-12.49%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$2,250
Rent
-$925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,893
Downpayment
20%
$84,660
Closing costs
1%
$4,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$3,175
Mortgage P&I
94%
$2,122
Property Taxes
14%
$319
Home Insurance
7%
$150
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0