Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.41% first-year return on $89,250 initial cash invested.
-22.41%
Cash On Cash
1.93%
Cap Rate
0.3
DSCR
$2,035
Rent
-$1,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,035 income − $3,702 expenses = $1,667 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,035
Total Expenses
$3,702
Mortgage P&I
110%
$2,247
Property Taxes
38%
$776
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0