Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.86% first-year return on $89,250 initial cash invested.
-8.86%
Cash On Cash
4.55%
Cap Rate
0.75
DSCR
$2,670
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,670 income − $3,329 expenses = $659 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,670
Total Expenses
$3,329
Mortgage P&I
80%
$2,136
Property Taxes
13%
$349
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0