Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.93% first-year return on $89,250 initial cash invested.
-5.93%
Cash On Cash
5.05%
Cap Rate
0.85
DSCR
$2,648
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $3,089 expenses = $441 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,648
Total Expenses
$3,089
Mortgage P&I
79%
$2,097
Property Taxes
6%
$155
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0