Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.45% first-year return on $89,250 initial cash invested.
-7.45%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$2,523
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $3,077 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,523
Total Expenses
$3,077
Mortgage P&I
86%
$2,168
Property Taxes
4%
$105
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0