Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.11% first-year return on $89,250 initial cash invested.
-19.11%
Cash On Cash
2.5%
Cap Rate
0.4
DSCR
$1,574
Rent
-$1,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,574 income − $2,995 expenses = $1,421 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,574
Total Expenses
$2,995
Mortgage P&I
142%
$2,228
Property Taxes
13%
$209
Home Insurance
9%
$149
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0