Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.68% first-year return on $89,565 initial cash invested.
-5.68%
Cash On Cash
5.28%
Cap Rate
0.87
DSCR
$2,814
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,814 income − $3,238 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,565
Downpayment
20%
$85,300
Closing costs
1%
$4,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,814
Total Expenses
$3,238
Mortgage P&I
77%
$2,158
Property Taxes
7%
$194
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0