Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.96% first-year return on $89,250 initial cash invested.
-4.96%
Cash On Cash
5.65%
Cap Rate
0.9
DSCR
$3,044
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $3,413 expenses = $369 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
$3,044
Total Expenses
$3,413
Mortgage P&I
73%
$2,219
Property Taxes
8%
$254
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0