Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.46% first-year return on $89,250 initial cash invested.
-13.46%
Cash On Cash
4.27%
Cap Rate
0.63
DSCR
$2,303
Rent
-$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,303 income − $3,304 expenses = $1,001 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,303
Total Expenses
$3,304
Mortgage P&I
104%
$2,399
Property Taxes
5%
$112
Home Insurance
6%
$149
HOA
2%
$46
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0