Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.54% first-year return on $92,379 initial cash invested.
-14.54%
Cash On Cash
3.03%
Cap Rate
0.52
DSCR
$2,127
Rent
-$1,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $3,246 expenses = $1,119 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,379
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,127
Total Expenses
$3,246
Mortgage P&I
100%
$2,122
Property Taxes
20%
$417
Home Insurance
7%
$154
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0