Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.93% first-year return on $89,586 initial cash invested.
-15.93%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$1,805
Rent
-$1,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,805 income − $2,994 expenses = $1,189 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,586
Downpayment
20%
$85,320
Closing costs
1%
$4,266
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,805
Total Expenses
$2,994
Mortgage P&I
118%
$2,121
Property Taxes
14%
$255
Home Insurance
8%
$150
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0