Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.67% first-year return on $88,994 initial cash invested.
-7.67%
Cash On Cash
4.57%
Cap Rate
0.79
DSCR
$2,576
Rent
-$569
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,994
Downpayment
20%
$84,756
Closing costs
1%
$4,238
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,576
Total Expenses
$3,145
Mortgage P&I
80%
$2,054
Property Taxes
3%
$82
Home Insurance
6%
$148
HOA
7%
$190
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0