Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.59% first-year return on $89,250 initial cash invested.
-2.59%
Cash On Cash
6.01%
Cap Rate
0.98
DSCR
$3,195
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,195 income − $3,388 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,195
Total Expenses
$3,388
Mortgage P&I
68%
$2,161
Property Taxes
8%
$241
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0