Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.74% first-year return on $89,250 initial cash invested.
-11.74%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$2,222
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $3,095 expenses = $873 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,222
Total Expenses
$3,095
Mortgage P&I
95%
$2,103
Property Taxes
12%
$266
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0