Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.45% first-year return on $92,379 initial cash invested.
-15.45%
Cash On Cash
3.6%
Cap Rate
0.55
DSCR
$2,313
Rent
-$1,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,313 income − $3,502 expenses = $1,189 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,313
Total Expenses
$3,502
Mortgage P&I
103%
$2,392
Property Taxes
15%
$354
Home Insurance
7%
$154
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0