Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.18% first-year return on $89,796 initial cash invested.
-9.18%
Cash On Cash
5.05%
Cap Rate
0.77
DSCR
$2,947
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,947 income − $3,634 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,796
Downpayment
20%
$85,520
Closing costs
1%
$4,276
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,947
Total Expenses
$3,634
Mortgage P&I
79%
$2,341
Property Taxes
12%
$360
Home Insurance
5%
$154
HOA
0%
$13
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0