Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.28% first-year return on $92,442 initial cash invested.
-20.28%
Cash On Cash
2.52%
Cap Rate
0.39
DSCR
$2,497
Rent
-$1,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,497 income − $4,059 expenses = $1,562 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,442
Downpayment
20%
$88,040
Closing costs
1%
$4,402
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,497
Total Expenses
$4,059
Mortgage P&I
95%
$2,361
Property Taxes
36%
$890
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0