Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.56% first-year return on $88,431 initial cash invested.
-13.56%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$2,362
Rent
-$999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,362 income − $3,361 expenses = $999 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,431
Downpayment
20%
$84,220
Closing costs
1%
$4,211
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,362
Total Expenses
$3,361
Mortgage P&I
90%
$2,121
Property Taxes
20%
$476
Home Insurance
6%
$150
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0