Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.2% first-year return on $89,250 initial cash invested.
-11.2%
Cash On Cash
3.68%
Cap Rate
0.64
DSCR
$2,016
Rent
-$833
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
6.0%
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
$2,016
Total Expenses
$2,849
Mortgage P&I
101%
$2,036
Property Taxes
7%
$136
Home Insurance
7%
$149
HOA
0%
$3
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0