Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.94% first-year return on $92,757 initial cash invested.
-12.94%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$2,167
Rent
-$1,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,167 income − $3,167 expenses = $1,000 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,757
Downpayment
20%
$88,340
Closing costs
1%
$4,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,167
Total Expenses
$3,167
Mortgage P&I
102%
$2,216
Property Taxes
11%
$232
Home Insurance
7%
$156
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0