Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.03% first-year return on $89,187 initial cash invested.
-11.03%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$2,593
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,593 income − $3,413 expenses = $820 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,187
Downpayment
20%
$84,940
Closing costs
1%
$4,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,593
Total Expenses
$3,413
Mortgage P&I
82%
$2,120
Property Taxes
12%
$308
Home Insurance
6%
$152
HOA
6%
$158
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0