Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.87% first-year return on $89,250 initial cash invested.
-8.87%
Cash On Cash
4.63%
Cap Rate
0.76
DSCR
$2,665
Rent
-$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,665 income − $3,325 expenses = $660 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,665
Total Expenses
$3,325
Mortgage P&I
81%
$2,167
Property Taxes
11%
$282
Home Insurance
6%
$149
HOA
1%
$35
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0