Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.35% first-year return on $89,250 initial cash invested.
-14.35%
Cash On Cash
3.63%
Cap Rate
0.58
DSCR
$2,622
Rent
-$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $3,689 expenses = $1,067 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,622
Total Expenses
$3,689
Mortgage P&I
85%
$2,223
Property Taxes
24%
$636
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0