Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.01% first-year return on $89,166 initial cash invested.
-1.01%
Cash On Cash
6.35%
Cap Rate
1.04
DSCR
$3,317
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,317 income − $3,392 expenses = $75 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,166
Downpayment
20%
$84,920
Closing costs
1%
$4,246
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,317
Total Expenses
$3,392
Mortgage P&I
65%
$2,155
Property Taxes
7%
$224
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0