Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.82% first-year return on $92,127 initial cash invested.
-13.82%
Cash On Cash
3.61%
Cap Rate
0.58
DSCR
$2,475
Rent
-$1,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,475 income − $3,536 expenses = $1,061 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,127
Downpayment
20%
$87,740
Closing costs
1%
$4,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,475
Total Expenses
$3,536
Mortgage P&I
91%
$2,257
Property Taxes
8%
$191
Home Insurance
6%
$144
HOA
12%
$300
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0