Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.22% first-year return on $89,334 initial cash invested.
-11.22%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$2,514
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $3,349 expenses = $835 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,334
Downpayment
20%
$85,080
Closing costs
1%
$4,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,514
Total Expenses
$3,349
Mortgage P&I
85%
$2,137
Property Taxes
16%
$398
Home Insurance
6%
$156
HOA
0%
$4
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0