Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.21% first-year return on $92,904 initial cash invested.
-16.21%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$1,952
Rent
-$1,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,952 income − $3,207 expenses = $1,255 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,904
Downpayment
20%
$88,480
Closing costs
1%
$4,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,952
Total Expenses
$3,207
Mortgage P&I
113%
$2,203
Property Taxes
17%
$340
Home Insurance
8%
$156
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0