Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.73% first-year return on $92,190 initial cash invested.
-10.73%
Cash On Cash
4.61%
Cap Rate
0.71
DSCR
$2,612
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,612 income − $3,436 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,190
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,612
Total Expenses
$3,436
Mortgage P&I
91%
$2,381
Property Taxes
8%
$221
Home Insurance
6%
$154
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0