Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.01% first-year return on $92,526 initial cash invested.
-19.01%
Cash On Cash
3.04%
Cap Rate
0.45
DSCR
$2,387
Rent
-$1,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,387 income − $3,853 expenses = $1,466 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,526
Downpayment
20%
$88,120
Closing costs
1%
$4,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,387
Total Expenses
$3,853
Mortgage P&I
103%
$2,462
Property Taxes
26%
$613
Home Insurance
7%
$158
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0