Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.18% first-year return on $89,229 initial cash invested.
-11.18%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$2,050
Rent
-$831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,050 income − $2,881 expenses = $831 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,229
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$2,881
Mortgage P&I
105%
$2,149
Property Taxes
2%
$51
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0