Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.62% first-year return on $89,943 initial cash invested.
-10.62%
Cash On Cash
4.89%
Cap Rate
0.73
DSCR
$3,186
Rent
-$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,186 income − $3,982 expenses = $796 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,943
Downpayment
20%
$85,660
Closing costs
1%
$4,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,186
Total Expenses
$3,982
Mortgage P&I
75%
$2,383
Property Taxes
19%
$621
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0