Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.04% first-year return on $88,557 initial cash invested.
-9.04%
Cash On Cash
4.19%
Cap Rate
0.73
DSCR
$2,354
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,557
Downpayment
20%
$84,340
Closing costs
1%
$4,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,354
Total Expenses
$3,021
Mortgage P&I
86%
$2,023
Property Taxes
10%
$237
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0