Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.7% first-year return on $92,379 initial cash invested.
-11.7%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$2,052
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,379
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,052
Total Expenses
$2,953
Mortgage P&I
108%
$2,217
Property Taxes
2%
$48
Home Insurance
8%
$154
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0