Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.02% first-year return on $89,040 initial cash invested.
-11.02%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$3,015
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,015 income − $3,833 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,040
Downpayment
20%
$84,800
Closing costs
1%
$4,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,015
Total Expenses
$3,833
Mortgage P&I
71%
$2,141
Property Taxes
25%
$759
Home Insurance
5%
$148
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0