Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.65% first-year return on $89,139 initial cash invested.
-3.65%
Cash On Cash
5.46%
Cap Rate
0.94
DSCR
$2,957
Rent
-$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,139
Downpayment
20%
$84,894
Closing costs
1%
$4,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,957
Total Expenses
$3,228
Mortgage P&I
70%
$2,055
Property Taxes
9%
$255
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0