Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.6% first-year return on $88,662 initial cash invested.
-20.6%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$2,286
Rent
-$1,522
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,662
Downpayment
20%
$84,440
Closing costs
1%
$4,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,286
Total Expenses
$3,808
Mortgage P&I
89%
$2,042
Property Taxes
42%
$958
Home Insurance
9%
$214
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0