Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.18% first-year return on $92,505 initial cash invested.
-3.18%
Cash On Cash
5.93%
Cap Rate
0.97
DSCR
$3,375
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $3,620 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,375
Total Expenses
$3,620
Mortgage P&I
67%
$2,254
Property Taxes
8%
$275
Home Insurance
5%
$178
HOA
1%
$35
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$202
Maintenance
5%
$169
Other
0%
$0