Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.41% first-year return on $89,254 initial cash invested.
-15.41%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$1,835
Rent
-$1,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,254
Downpayment
20%
$85,004
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,835
Total Expenses
$2,981
Mortgage P&I
117%
$2,149
Property Taxes
11%
$205
Home Insurance
8%
$149
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0