Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.82% first-year return on $89,733 initial cash invested.
-10.82%
Cash On Cash
4.19%
Cap Rate
0.68
DSCR
$2,350
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,350 income − $3,159 expenses = $809 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,733
Downpayment
20%
$85,460
Closing costs
1%
$4,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,350
Total Expenses
$3,159
Mortgage P&I
93%
$2,184
Property Taxes
9%
$202
Home Insurance
7%
$161
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0