Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.62% first-year return on $89,334 initial cash invested.
-11.62%
Cash On Cash
4.09%
Cap Rate
0.66
DSCR
$2,440
Rent
-$865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $3,305 expenses = $865 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,334
Downpayment
20%
$85,080
Closing costs
1%
$4,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,440
Total Expenses
$3,305
Mortgage P&I
90%
$2,194
Property Taxes
14%
$330
Home Insurance
6%
$147
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0