Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.75% first-year return on $89,292 initial cash invested.
-10.75%
Cash On Cash
4.49%
Cap Rate
0.7
DSCR
$2,368
Rent
-$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,368 income − $3,168 expenses = $800 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,292
Downpayment
20%
$85,040
Closing costs
1%
$4,252
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,368
Total Expenses
$3,168
Mortgage P&I
96%
$2,272
Property Taxes
5%
$118
Home Insurance
7%
$163
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0