Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.76% first-year return on $89,229 initial cash invested.
-2.76%
Cash On Cash
5.69%
Cap Rate
0.98
DSCR
$3,226
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,229
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,226
Total Expenses
$3,431
Mortgage P&I
64%
$2,059
Property Taxes
12%
$384
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0