Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.6% first-year return on $89,250 initial cash invested.
-14.6%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$2,608
Rent
-$1,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $3,694 expenses = $1,086 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,608
Total Expenses
$3,694
Mortgage P&I
82%
$2,129
Property Taxes
26%
$684
Home Insurance
6%
$149
HOA
2%
$55
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0