Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.4% first-year return on $89,628 initial cash invested.
-7.4%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$2,657
Rent
-$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,628
Downpayment
20%
$85,360
Closing costs
1%
$4,268
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,657
Total Expenses
$3,210
Mortgage P&I
82%
$2,168
Property Taxes
7%
$199
Home Insurance
6%
$152
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0