Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.11% first-year return on $89,922 initial cash invested.
-24.11%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,659
Rent
-$1,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,659 income − $4,466 expenses = $1,807 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,922
Downpayment
20%
$85,640
Closing costs
1%
$4,282
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,659
Total Expenses
$4,466
Mortgage P&I
81%
$2,145
Property Taxes
55%
$1,471
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0