Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.24% first-year return on $92,757 initial cash invested.
-9.24%
Cash On Cash
4.32%
Cap Rate
0.73
DSCR
$2,562
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $3,276 expenses = $714 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,757
Downpayment
20%
$88,340
Closing costs
1%
$4,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,562
Total Expenses
$3,276
Mortgage P&I
85%
$2,176
Property Taxes
10%
$249
Home Insurance
6%
$158
HOA
1%
$27
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0