Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.41% first-year return on $88,893 initial cash invested.
-12.41%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$2,452
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $3,371 expenses = $919 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,893
Downpayment
20%
$84,660
Closing costs
1%
$4,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,452
Total Expenses
$3,371
Mortgage P&I
87%
$2,125
Property Taxes
18%
$440
Home Insurance
6%
$149
HOA
1%
$19
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0