Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.9% first-year return on $92,820 initial cash invested.
-15.9%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$1,652
Rent
-$1,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,652 income − $2,882 expenses = $1,230 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,820
Downpayment
20%
$88,400
Closing costs
1%
$4,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,652
Total Expenses
$2,882
Mortgage P&I
134%
$2,207
Property Taxes
5%
$84
Home Insurance
10%
$161
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0