Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.16% first-year return on $89,649 initial cash invested.
-7.16%
Cash On Cash
5.03%
Cap Rate
0.83
DSCR
$3,179
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,179 income − $3,714 expenses = $535 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,649
Downpayment
20%
$85,380
Closing costs
1%
$4,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,179
Total Expenses
$3,714
Mortgage P&I
68%
$2,166
Property Taxes
17%
$548
Home Insurance
5%
$158
HOA
0%
$15
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0