Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.58% first-year return on $89,229 initial cash invested.
-13.58%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$1,950
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,950 income − $2,960 expenses = $1,010 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,229
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$2,960
Mortgage P&I
110%
$2,137
Property Taxes
9%
$166
Home Insurance
8%
$149
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0