Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.14% first-year return on $92,652 initial cash invested.
-12.14%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$2,590
Rent
-$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $3,527 expenses = $937 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,652
Downpayment
20%
$88,240
Closing costs
1%
$4,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,590
Total Expenses
$3,527
Mortgage P&I
86%
$2,229
Property Taxes
18%
$466
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0