Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.57% first-year return on $89,229 initial cash invested.
-8.57%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$2,587
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,587 income − $3,224 expenses = $637 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,229
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,587
Total Expenses
$3,224
Mortgage P&I
82%
$2,118
Property Taxes
11%
$285
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0