Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.92% first-year return on $89,712 initial cash invested.
-12.92%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$2,111
Rent
-$966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,111 income − $3,077 expenses = $966 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,712
Downpayment
20%
$85,440
Closing costs
1%
$4,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,111
Total Expenses
$3,077
Mortgage P&I
100%
$2,105
Property Taxes
13%
$270
Home Insurance
7%
$152
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0