Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.73% first-year return on $89,859 initial cash invested.
-13.73%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$1,849
Rent
-$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,849 income − $2,877 expenses = $1,028 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,849
Total Expenses
$2,877
Mortgage P&I
115%
$2,124
Property Taxes
7%
$124
Home Insurance
8%
$149
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0