Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.29% first-year return on $89,859 initial cash invested.
-17.29%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$2,333
Rent
-$1,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,859
Downpayment
20%
$85,580
Closing costs
1%
$4,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,333
Total Expenses
$3,628
Mortgage P&I
93%
$2,159
Property Taxes
30%
$694
Home Insurance
6%
$147
HOA
1%
$21
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0