Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.14% first-year return on $92,400 initial cash invested.
-19.14%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$1,581
Rent
-$1,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,581 income − $3,055 expenses = $1,474 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
$1,581
Total Expenses
$3,055
Mortgage P&I
139%
$2,193
Property Taxes
19%
$297
Home Insurance
10%
$154
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0