Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.22% first-year return on $92,232 initial cash invested.
-15.22%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$1,937
Rent
-$1,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,937 income − $3,107 expenses = $1,170 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,232
Downpayment
20%
$87,840
Closing costs
1%
$4,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,937
Total Expenses
$3,107
Mortgage P&I
113%
$2,198
Property Taxes
13%
$247
Home Insurance
8%
$158
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0