Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.84% first-year return on $89,376 initial cash invested.
-9.84%
Cash On Cash
4.23%
Cap Rate
0.72
DSCR
$3,126
Rent
-$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,126 income − $3,859 expenses = $733 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,376
Downpayment
20%
$85,120
Closing costs
1%
$4,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,126
Total Expenses
$3,859
Mortgage P&I
66%
$2,078
Property Taxes
19%
$583
Home Insurance
5%
$145
HOA
8%
$240
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0