Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.16% first-year return on $88,473 initial cash invested.
-11.16%
Cash On Cash
3.91%
Cap Rate
0.67
DSCR
$2,741
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,473
Downpayment
20%
$84,260
Closing costs
1%
$4,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,741
Total Expenses
$3,564
Mortgage P&I
75%
$2,058
Property Taxes
21%
$588
Home Insurance
6%
$164
HOA
2%
$42
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0