Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.83% first-year return on $89,227 initial cash invested.
-13.83%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$2,072
Rent
-$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,072 income − $3,100 expenses = $1,028 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,227
Downpayment
20%
$84,978
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,072
Total Expenses
$3,100
Mortgage P&I
102%
$2,111
Property Taxes
13%
$279
Home Insurance
7%
$149
HOA
1%
$22
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0