Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.14% first-year return on $92,505 initial cash invested.
-16.14%
Cash On Cash
3.15%
Cap Rate
0.5
DSCR
$2,183
Rent
-$1,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,183 income − $3,427 expenses = $1,244 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,505
Downpayment
20%
$88,100
Closing costs
1%
$4,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,183
Total Expenses
$3,427
Mortgage P&I
105%
$2,291
Property Taxes
18%
$403
Home Insurance
8%
$166
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0