Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.68% first-year return on $92,673 initial cash invested.
-10.68%
Cash On Cash
4.73%
Cap Rate
0.72
DSCR
$2,959
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,959 income − $3,784 expenses = $825 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,673
Downpayment
20%
$88,260
Closing costs
1%
$4,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,959
Total Expenses
$3,784
Mortgage P&I
82%
$2,416
Property Taxes
15%
$440
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0