Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.08% first-year return on $89,250 initial cash invested.
-11.08%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$2,292
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,292
Total Expenses
$3,116
Mortgage P&I
93%
$2,129
Property Taxes
11%
$241
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0