Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.39% first-year return on $89,880 initial cash invested.
-10.39%
Cash On Cash
4.03%
Cap Rate
0.69
DSCR
$2,833
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,880
Downpayment
20%
$85,600
Closing costs
1%
$4,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,833
Total Expenses
$3,611
Mortgage P&I
73%
$2,075
Property Taxes
23%
$645
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0