Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.57% first-year return on $89,250 initial cash invested.
-9.57%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$2,599
Rent
-$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,599 income − $3,311 expenses = $712 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
$2,599
Total Expenses
$3,311
Mortgage P&I
81%
$2,107
Property Taxes
13%
$337
Home Insurance
6%
$149
HOA
2%
$42
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0