Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.27% first-year return on $89,439 initial cash invested.
-16.27%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$1,675
Rent
-$1,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,675 income − $2,888 expenses = $1,213 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,439
Downpayment
20%
$85,180
Closing costs
1%
$4,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,675
Total Expenses
$2,888
Mortgage P&I
129%
$2,164
Property Taxes
0%
$2
Home Insurance
9%
$149
HOA
8%
$137
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0