Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.95% first-year return on $89,943 initial cash invested.
-8.95%
Cash On Cash
4.28%
Cap Rate
0.74
DSCR
$2,850
Rent
-$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,943
Downpayment
20%
$85,660
Closing costs
1%
$4,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,850
Total Expenses
$3,521
Mortgage P&I
72%
$2,056
Property Taxes
19%
$545
Home Insurance
5%
$149
HOA
1%
$31
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0