Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.42% first-year return on $92,379 initial cash invested.
-3.42%
Cash On Cash
5.73%
Cap Rate
0.95
DSCR
$3,080
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $3,343 expenses = $263 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,379
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,080
Total Expenses
$3,343
Mortgage P&I
72%
$2,208
Property Taxes
6%
$180
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0