Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.71% first-year return on $89,250 initial cash invested.
-9.71%
Cash On Cash
4.2%
Cap Rate
0.72
DSCR
$2,599
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,599 income − $3,321 expenses = $722 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,599
Total Expenses
$3,321
Mortgage P&I
80%
$2,080
Property Taxes
14%
$361
Home Insurance
6%
$166
HOA
1%
$38
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0