Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.04% first-year return on $92,568 initial cash invested.
-11.04%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$2,545
Rent
-$852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,545 income − $3,397 expenses = $852 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,568
Downpayment
20%
$88,160
Closing costs
1%
$4,408
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,545
Total Expenses
$3,397
Mortgage P&I
87%
$2,209
Property Taxes
15%
$370
Home Insurance
6%
$157
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0