Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.14% first-year return on $88,767 initial cash invested.
-2.14%
Cash On Cash
6.15%
Cap Rate
1.01
DSCR
$3,559
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,559 income − $3,717 expenses = $158 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,767
Downpayment
20%
$84,540
Closing costs
1%
$4,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,559
Total Expenses
$3,717
Mortgage P&I
60%
$2,145
Property Taxes
10%
$372
Home Insurance
4%
$151
HOA
3%
$123
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0