Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.36% first-year return on $92,253 initial cash invested.
-22.36%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$1,312
Rent
-$1,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,312 income − $3,031 expenses = $1,719 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,253
Downpayment
20%
$87,860
Closing costs
1%
$4,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,312
Total Expenses
$3,031
Mortgage P&I
172%
$2,263
Property Taxes
20%
$268
Home Insurance
12%
$158
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0