Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.68% first-year return on $89,484 initial cash invested.
-7.68%
Cash On Cash
5.55%
Cap Rate
0.83
DSCR
$3,374
Rent
-$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,374 income − $3,947 expenses = $573 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,484
Downpayment
20%
$85,223
Closing costs
1%
$4,261
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,374
Total Expenses
$3,947
Mortgage P&I
70%
$2,375
Property Taxes
12%
$421
Home Insurance
4%
$149
HOA
4%
$125
Property Management
10%
$337
CapEx
5%
$169
Vacancy
6%
$202
Maintenance
5%
$169
Other
0%
$0