Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.82% first-year return on $89,250 initial cash invested.
-25.82%
Cash On Cash
1.41%
Cap Rate
0.21
DSCR
$1,614
Rent
-$1,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $3,534 expenses = $1,920 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,614
Total Expenses
$3,534
Mortgage P&I
145%
$2,339
Property Taxes
39%
$626
Home Insurance
9%
$149
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0