Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.43% first-year return on $92,295 initial cash invested.
-9.43%
Cash On Cash
4.54%
Cap Rate
0.74
DSCR
$2,890
Rent
-$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $3,615 expenses = $725 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,295
Downpayment
20%
$87,900
Closing costs
1%
$4,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,890
Total Expenses
$3,615
Mortgage P&I
78%
$2,244
Property Taxes
16%
$453
Home Insurance
5%
$158
HOA
0%
$10
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0