Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.41% first-year return on $89,145 initial cash invested.
-10.41%
Cash On Cash
4.31%
Cap Rate
0.7
DSCR
$2,355
Rent
-$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $3,128 expenses = $773 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,145
Downpayment
20%
$84,900
Closing costs
1%
$4,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,355
Total Expenses
$3,128
Mortgage P&I
93%
$2,179
Property Taxes
8%
$187
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0