Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.79% first-year return on $88,893 initial cash invested.
-6.79%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$3,218
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $3,721 expenses = $503 out of pocket
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
$3,218
Total Expenses
$3,721
Mortgage P&I
66%
$2,109
Property Taxes
19%
$625
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0