Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.08% first-year return on $89,712 initial cash invested.
-9.08%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$2,597
Rent
-$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,597 income − $3,276 expenses = $679 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,597
Total Expenses
$3,276
Mortgage P&I
83%
$2,155
Property Taxes
11%
$291
Home Insurance
6%
$154
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0