Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.86% first-year return on $92,400 initial cash invested.
-11.86%
Cash On Cash
4.55%
Cap Rate
0.68
DSCR
$2,501
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $3,414 expenses = $913 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,400
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,501
Total Expenses
$3,414
Mortgage P&I
98%
$2,455
Property Taxes
6%
$155
Home Insurance
6%
$154
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0