Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.44% first-year return on $88,305 initial cash invested.
-9.44%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$2,383
Rent
-$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,383 income − $3,078 expenses = $695 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,305
Downpayment
20%
$84,100
Closing costs
1%
$4,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,383
Total Expenses
$3,078
Mortgage P&I
90%
$2,133
Property Taxes
7%
$177
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0