Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.64% first-year return on $89,250 initial cash invested.
-7.64%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$2,776
Rent
-$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $3,344 expenses = $568 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,776
Total Expenses
$3,344
Mortgage P&I
76%
$2,121
Property Taxes
13%
$351
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0