Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.07% first-year return on $89,901 initial cash invested.
-14.07%
Cash On Cash
3.54%
Cap Rate
0.57
DSCR
$2,135
Rent
-$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,135 income − $3,189 expenses = $1,054 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,901
Downpayment
20%
$85,620
Closing costs
1%
$4,281
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,135
Total Expenses
$3,189
Mortgage P&I
103%
$2,209
Property Taxes
11%
$235
Home Insurance
8%
$164
HOA
1%
$25
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0