Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.66% first-year return on $89,187 initial cash invested.
-5.66%
Cash On Cash
5.19%
Cap Rate
0.87
DSCR
$2,859
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $3,280 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,187
Downpayment
20%
$84,940
Closing costs
1%
$4,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,859
Total Expenses
$3,280
Mortgage P&I
74%
$2,116
Property Taxes
9%
$266
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0