Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.28% first-year return on $89,880 initial cash invested.
-11.28%
Cash On Cash
4.15%
Cap Rate
0.68
DSCR
$2,772
Rent
-$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $3,617 expenses = $845 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,880
Downpayment
20%
$85,600
Closing costs
1%
$4,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,772
Total Expenses
$3,617
Mortgage P&I
79%
$2,187
Property Taxes
11%
$313
Home Insurance
6%
$153
HOA
9%
$243
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0