Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.65% first-year return on $89,670 initial cash invested.
-16.65%
Cash On Cash
3.41%
Cap Rate
0.51
DSCR
$1,865
Rent
-$1,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,865 income − $3,109 expenses = $1,244 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,670
Downpayment
20%
$85,400
Closing costs
1%
$4,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,865
Total Expenses
$3,109
Mortgage P&I
127%
$2,366
Property Taxes
6%
$110
Home Insurance
8%
$149
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0