Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.75% first-year return on $92,400 initial cash invested.
-13.75%
Cash On Cash
3.75%
Cap Rate
0.59
DSCR
$2,003
Rent
-$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,003 income − $3,062 expenses = $1,059 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,400
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,003
Total Expenses
$3,062
Mortgage P&I
116%
$2,333
Property Taxes
3%
$55
Home Insurance
8%
$154
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0