Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.56% first-year return on $89,250 initial cash invested.
-14.56%
Cash On Cash
3.77%
Cap Rate
0.58
DSCR
$2,055
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,055 income − $3,138 expenses = $1,083 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,055
Total Expenses
$3,138
Mortgage P&I
113%
$2,314
Property Taxes
7%
$140
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0