Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.11% first-year return on $92,106 initial cash invested.
-26.11%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$1,728
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,728 income − $3,732 expenses = $2,004 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,106
Downpayment
20%
$87,720
Closing costs
1%
$4,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,728
Total Expenses
$3,732
Mortgage P&I
130%
$2,252
Property Taxes
46%
$793
Home Insurance
14%
$238
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0