Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.49% first-year return on $89,355 initial cash invested.
-6.49%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$2,585
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,585 income − $3,068 expenses = $483 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,355
Downpayment
20%
$85,100
Closing costs
1%
$4,255
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,585
Total Expenses
$3,068
Mortgage P&I
83%
$2,140
Property Taxes
4%
$106
Home Insurance
6%
$151
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0