Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.49% first-year return on $92,400 initial cash invested.
-10.49%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$2,390
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $3,198 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,400
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$3,198
Mortgage P&I
92%
$2,210
Property Taxes
5%
$130
Home Insurance
6%
$154
HOA
3%
$82
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0