Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.83% first-year return on $92,379 initial cash invested.
-15.83%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$1,776
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,776 income − $2,995 expenses = $1,219 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,379
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,776
Total Expenses
$2,995
Mortgage P&I
125%
$2,213
Property Taxes
1%
$19
Home Insurance
9%
$154
HOA
8%
$146
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0