Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $89,460 initial cash invested.
-14.14%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$1,992
Rent
-$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $3,046 expenses = $1,054 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,460
Downpayment
20%
$85,200
Closing costs
1%
$4,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,992
Total Expenses
$3,046
Mortgage P&I
109%
$2,166
Property Taxes
11%
$212
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0