Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.54% first-year return on $89,376 initial cash invested.
-20.54%
Cash On Cash
2.62%
Cap Rate
0.39
DSCR
$1,906
Rent
-$1,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,906 income − $3,436 expenses = $1,530 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,376
Downpayment
20%
$85,120
Closing costs
1%
$4,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,906
Total Expenses
$3,436
Mortgage P&I
124%
$2,365
Property Taxes
15%
$279
Home Insurance
8%
$150
HOA
8%
$147
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0