Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.61% first-year return on $89,523 initial cash invested.
-12.61%
Cash On Cash
3.99%
Cap Rate
0.64
DSCR
$3,079
Rent
-$941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,079 income − $4,020 expenses = $941 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,523
Downpayment
20%
$85,260
Closing costs
1%
$4,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,079
Total Expenses
$4,020
Mortgage P&I
72%
$2,204
Property Taxes
28%
$861
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0