Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.61% first-year return on $92,211 initial cash invested.
-12.61%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$2,642
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $3,611 expenses = $969 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,211
Downpayment
20%
$87,820
Closing costs
1%
$4,391
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,642
Total Expenses
$3,611
Mortgage P&I
85%
$2,250
Property Taxes
20%
$534
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0