Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.67% first-year return on $89,166 initial cash invested.
-15.67%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$2,349
Rent
-$1,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,349 income − $3,513 expenses = $1,164 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,166
Downpayment
20%
$84,920
Closing costs
1%
$4,246
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,349
Total Expenses
$3,513
Mortgage P&I
92%
$2,154
Property Taxes
13%
$307
Home Insurance
7%
$154
HOA
12%
$288
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0