Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.42% first-year return on $89,250 initial cash invested.
-15.42%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$1,680
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,680
Total Expenses
$2,827
Mortgage P&I
124%
$2,084
Property Taxes
9%
$157
Home Insurance
9%
$149
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0