Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.89% first-year return on $89,019 initial cash invested.
-7.89%
Cash On Cash
4.87%
Cap Rate
0.79
DSCR
$2,579
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,579 income − $3,164 expenses = $585 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,019
Downpayment
20%
$84,780
Closing costs
1%
$4,239
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,579
Total Expenses
$3,164
Mortgage P&I
84%
$2,175
Property Taxes
7%
$170
Home Insurance
6%
$148
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0