Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.61% first-year return on $88,179 initial cash invested.
-17.61%
Cash On Cash
2.86%
Cap Rate
0.46
DSCR
$2,032
Rent
-$1,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,032 income − $3,326 expenses = $1,294 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,179
Downpayment
20%
$83,980
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,032
Total Expenses
$3,326
Mortgage P&I
108%
$2,192
Property Taxes
23%
$458
Home Insurance
7%
$147
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0