Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.74% first-year return on $89,649 initial cash invested.
-2.74%
Cash On Cash
5.94%
Cap Rate
0.99
DSCR
$3,482
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $3,687 expenses = $205 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,649
Downpayment
20%
$85,380
Closing costs
1%
$4,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,482
Total Expenses
$3,687
Mortgage P&I
62%
$2,144
Property Taxes
14%
$482
Home Insurance
4%
$156
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0