Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.16% first-year return on $89,250 initial cash invested.
-8.16%
Cash On Cash
4.86%
Cap Rate
0.79
DSCR
$3,153
Rent
-$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,153
Total Expenses
$3,760
Mortgage P&I
69%
$2,169
Property Taxes
20%
$622
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0