Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.28% first-year return on $92,295 initial cash invested.
-9.28%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$3,106
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,106 income − $3,820 expenses = $714 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,295
Downpayment
20%
$87,900
Closing costs
1%
$4,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,106
Total Expenses
$3,820
Mortgage P&I
71%
$2,190
Property Taxes
21%
$638
Home Insurance
5%
$158
HOA
1%
$27
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0