Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.28% first-year return on $89,397 initial cash invested.
-18.28%
Cash On Cash
2.26%
Cap Rate
0.39
DSCR
$2,372
Rent
-$1,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $3,734 expenses = $1,362 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,397
Downpayment
20%
$85,140
Closing costs
1%
$4,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,372
Total Expenses
$3,734
Mortgage P&I
86%
$2,044
Property Taxes
39%
$924
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0