Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.72% first-year return on $89,334 initial cash invested.
-10.72%
Cash On Cash
4.9%
Cap Rate
0.73
DSCR
$3,135
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $3,933 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,334
Downpayment
20%
$85,080
Closing costs
1%
$4,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,135
Total Expenses
$3,933
Mortgage P&I
76%
$2,379
Property Taxes
19%
$586
Home Insurance
5%
$152
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0