Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.47% first-year return on $89,943 initial cash invested.
-4.47%
Cash On Cash
5.61%
Cap Rate
0.92
DSCR
$3,228
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $3,563 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,943
Downpayment
20%
$85,660
Closing costs
1%
$4,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,228
Total Expenses
$3,563
Mortgage P&I
67%
$2,178
Property Taxes
12%
$394
Home Insurance
5%
$152
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0