Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.27% first-year return on $89,250 initial cash invested.
-21.27%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$2,505
Rent
-$1,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,505
Total Expenses
$4,087
Mortgage P&I
83%
$2,089
Property Taxes
48%
$1,199
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0