Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.14% first-year return on $92,148 initial cash invested.
-10.14%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$2,447
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,447 income − $3,226 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,148
Downpayment
20%
$87,760
Closing costs
1%
$4,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,447
Total Expenses
$3,226
Mortgage P&I
90%
$2,190
Property Taxes
10%
$242
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0