Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.28% first-year return on $89,817 initial cash invested.
-12.28%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$2,895
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $3,814 expenses = $919 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,817
Downpayment
20%
$85,540
Closing costs
1%
$4,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,895
Total Expenses
$3,814
Mortgage P&I
74%
$2,142
Property Taxes
26%
$748
Home Insurance
6%
$170
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0