Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.89% first-year return on $89,649 initial cash invested.
-16.89%
Cash On Cash
2.45%
Cap Rate
0.43
DSCR
$1,743
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,649
Downpayment
20%
$85,380
Closing costs
1%
$4,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,743
Total Expenses
$3,005
Mortgage P&I
117%
$2,046
Property Taxes
20%
$341
Home Insurance
9%
$152
HOA
1%
$13
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0