Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.91% first-year return on $92,316 initial cash invested.
-13.91%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$2,149
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,149 income − $3,219 expenses = $1,070 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,316
Downpayment
20%
$87,920
Closing costs
1%
$4,396
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,149
Total Expenses
$3,219
Mortgage P&I
102%
$2,194
Property Taxes
11%
$243
Home Insurance
7%
$158
HOA
3%
$66
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0