Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.33% first-year return on $92,904 initial cash invested.
-9.33%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$2,856
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $3,578 expenses = $722 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,904
Downpayment
20%
$88,480
Closing costs
1%
$4,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,856
Total Expenses
$3,578
Mortgage P&I
77%
$2,200
Property Taxes
17%
$478
Home Insurance
6%
$157
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0