Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.85% first-year return on $89,439 initial cash invested.
-14.85%
Cash On Cash
3.9%
Cap Rate
0.59
DSCR
$2,811
Rent
-$1,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $3,918 expenses = $1,107 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,439
Downpayment
20%
$85,180
Closing costs
1%
$4,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,811
Total Expenses
$3,918
Mortgage P&I
84%
$2,351
Property Taxes
22%
$609
Home Insurance
6%
$163
HOA
2%
$63
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0