Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.59% first-year return on $89,481 initial cash invested.
-10.59%
Cash On Cash
4.33%
Cap Rate
0.71
DSCR
$2,962
Rent
-$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $3,752 expenses = $790 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,481
Downpayment
20%
$85,220
Closing costs
1%
$4,261
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,962
Total Expenses
$3,752
Mortgage P&I
74%
$2,181
Property Taxes
22%
$651
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0