Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.75% first-year return on $92,190 initial cash invested.
-9.75%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$2,285
Rent
-$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,285 income − $3,034 expenses = $749 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,285
Total Expenses
$3,034
Mortgage P&I
96%
$2,183
Property Taxes
5%
$104
Home Insurance
7%
$154
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0