Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.6% first-year return on $92,169 initial cash invested.
-12.6%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$2,272
Rent
-$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $3,240 expenses = $968 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,169
Downpayment
20%
$87,780
Closing costs
1%
$4,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,272
Total Expenses
$3,240
Mortgage P&I
97%
$2,201
Property Taxes
13%
$290
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0