Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.17% first-year return on $89,355 initial cash invested.
-8.17%
Cash On Cash
4.55%
Cap Rate
0.77
DSCR
$2,349
Rent
-$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,349 income − $2,957 expenses = $608 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,355
Downpayment
20%
$85,100
Closing costs
1%
$4,255
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,349
Total Expenses
$2,957
Mortgage P&I
90%
$2,104
Property Taxes
1%
$30
Home Insurance
6%
$152
HOA
3%
$61
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0