Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.13% first-year return on $92,400 initial cash invested.
-18.13%
Cash On Cash
2.32%
Cap Rate
0.4
DSCR
$1,935
Rent
-$1,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,935
Total Expenses
$3,331
Mortgage P&I
111%
$2,150
Property Taxes
27%
$523
Home Insurance
8%
$154
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0