Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.29% first-year return on $92,673 initial cash invested.
-7.29%
Cash On Cash
4.73%
Cap Rate
0.8
DSCR
$2,793
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,793 income − $3,356 expenses = $563 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,673
Downpayment
20%
$88,260
Closing costs
1%
$4,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,793
Total Expenses
$3,356
Mortgage P&I
77%
$2,162
Property Taxes
10%
$267
Home Insurance
6%
$155
HOA
2%
$45
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0