Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.63% first-year return on $92,379 initial cash invested.
-11.63%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$2,212
Rent
-$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,212 income − $3,107 expenses = $895 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,212
Total Expenses
$3,107
Mortgage P&I
103%
$2,276
Property Taxes
3%
$60
Home Insurance
7%
$154
HOA
2%
$41
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0