Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.05% first-year return on $92,400 initial cash invested.
-10.05%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$2,867
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,867 income − $3,641 expenses = $774 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,867
Total Expenses
$3,641
Mortgage P&I
77%
$2,205
Property Taxes
17%
$480
Home Insurance
6%
$186
HOA
1%
$25
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0