Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.93% first-year return on $89,250 initial cash invested.
-13.93%
Cash On Cash
3.53%
Cap Rate
0.57
DSCR
$1,971
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,971 income − $3,007 expenses = $1,036 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,971
Total Expenses
$3,007
Mortgage P&I
111%
$2,187
Property Taxes
8%
$157
Home Insurance
8%
$150
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0