Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.65% first-year return on $92,379 initial cash invested.
-11.65%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$2,309
Rent
-$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,309 income − $3,206 expenses = $897 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,309
Total Expenses
$3,206
Mortgage P&I
96%
$2,217
Property Taxes
10%
$235
Home Insurance
7%
$154
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$139
Maintenance
5%
$115
Other
0%
$0