Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.92% first-year return on $92,400 initial cash invested.
-0.92%
Cash On Cash
6.51%
Cap Rate
1.05
DSCR
$3,567
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,567 income − $3,638 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,567
Total Expenses
$3,638
Mortgage P&I
64%
$2,281
Property Taxes
8%
$276
Home Insurance
4%
$154
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0