Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.78% first-year return on $88,893 initial cash invested.
-16.78%
Cash On Cash
3.49%
Cap Rate
0.52
DSCR
$2,463
Rent
-$1,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $3,706 expenses = $1,243 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,463
Total Expenses
$3,706
Mortgage P&I
95%
$2,352
Property Taxes
12%
$294
Home Insurance
17%
$420
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0