Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.76% first-year return on $88,200 initial cash invested.
-17.76%
Cash On Cash
2.91%
Cap Rate
0.46
DSCR
$1,845
Rent
-$1,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,845 income − $3,150 expenses = $1,305 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,200
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,845
Total Expenses
$3,150
Mortgage P&I
121%
$2,232
Property Taxes
16%
$292
Home Insurance
8%
$147
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0