Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.14% first-year return on $89,313 initial cash invested.
-15.14%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$2,648
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $3,775 expenses = $1,127 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,313
Downpayment
20%
$85,060
Closing costs
1%
$4,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,648
Total Expenses
$3,775
Mortgage P&I
80%
$2,119
Property Taxes
30%
$793
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0