Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.97% first-year return on $92,442 initial cash invested.
-12.97%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$2,103
Rent
-$999
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,442
Downpayment
20%
$88,040
Closing costs
1%
$4,402
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,103
Total Expenses
$3,102
Mortgage P&I
103%
$2,173
Property Taxes
10%
$217
Home Insurance
8%
$166
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0