Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.14% first-year return on $89,229 initial cash invested.
-21.14%
Cash On Cash
1.72%
Cap Rate
0.3
DSCR
$2,874
Rent
-$1,572
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,229
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,874
Total Expenses
$4,446
Mortgage P&I
71%
$2,037
Property Taxes
34%
$963
Home Insurance
5%
$149
HOA
19%
$550
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0