Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.08% first-year return on $89,145 initial cash invested.
-6.08%
Cash On Cash
4.98%
Cap Rate
0.85
DSCR
$3,001
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,145
Downpayment
20%
$84,900
Closing costs
1%
$4,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,001
Total Expenses
$3,453
Mortgage P&I
69%
$2,063
Property Taxes
14%
$413
Home Insurance
5%
$149
HOA
2%
$48
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0