Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.24% first-year return on $92,736 initial cash invested.
-8.24%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$3,313
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,313 income − $3,950 expenses = $637 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,736
Downpayment
20%
$88,320
Closing costs
1%
$4,416
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,313
Total Expenses
$3,950
Mortgage P&I
67%
$2,204
Property Taxes
22%
$728
Home Insurance
5%
$156
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0