Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.28% first-year return on $89,649 initial cash invested.
-3.28%
Cash On Cash
5.45%
Cap Rate
0.95
DSCR
$2,819
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,819
Total Expenses
$3,064
Mortgage P&I
72%
$2,043
Property Taxes
5%
$131
Home Insurance
6%
$157
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0