Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.55% first-year return on $92,652 initial cash invested.
-18.55%
Cash On Cash
2.68%
Cap Rate
0.43
DSCR
$2,210
Rent
-$1,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,210 income − $3,642 expenses = $1,432 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,652
Downpayment
20%
$88,240
Closing costs
1%
$4,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$3,642
Mortgage P&I
104%
$2,307
Property Taxes
27%
$603
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0