Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.14% first-year return on $89,964 initial cash invested.
-11.14%
Cash On Cash
4.25%
Cap Rate
0.69
DSCR
$3,126
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,126 income − $3,961 expenses = $835 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,964
Downpayment
20%
$85,680
Closing costs
1%
$4,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,126
Total Expenses
$3,961
Mortgage P&I
70%
$2,197
Property Taxes
26%
$811
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0