Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.16% first-year return on $89,880 initial cash invested.
-19.16%
Cash On Cash
3.06%
Cap Rate
0.46
DSCR
$2,782
Rent
-$1,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $4,217 expenses = $1,435 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,880
Downpayment
20%
$85,600
Closing costs
1%
$4,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,782
Total Expenses
$4,217
Mortgage P&I
86%
$2,387
Property Taxes
28%
$784
Home Insurance
5%
$150
HOA
6%
$173
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0