Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.91% first-year return on $89,229 initial cash invested.
-17.91%
Cash On Cash
2.94%
Cap Rate
0.46
DSCR
$2,271
Rent
-$1,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,271 income − $3,603 expenses = $1,332 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,271
Total Expenses
$3,603
Mortgage P&I
99%
$2,258
Property Taxes
27%
$605
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0