Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.64% first-year return on $92,190 initial cash invested.
-18.64%
Cash On Cash
2.75%
Cap Rate
0.43
DSCR
$1,690
Rent
-$1,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,690 income − $3,122 expenses = $1,432 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,190
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$3,122
Mortgage P&I
139%
$2,354
Property Taxes
9%
$146
Home Insurance
9%
$154
HOA
2%
$30
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0