Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.5% first-year return on $89,817 initial cash invested.
-3.5%
Cash On Cash
5.77%
Cap Rate
0.95
DSCR
$2,977
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,977 income − $3,239 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,817
Downpayment
20%
$85,540
Closing costs
1%
$4,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,977
Total Expenses
$3,239
Mortgage P&I
73%
$2,170
Property Taxes
4%
$131
Home Insurance
5%
$163
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0