Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.32% first-year return on $92,484 initial cash invested.
-5.32%
Cash On Cash
5.4%
Cap Rate
0.89
DSCR
$3,297
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,297 income − $3,707 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,484
Downpayment
20%
$88,080
Closing costs
1%
$4,404
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,297
Total Expenses
$3,707
Mortgage P&I
68%
$2,227
Property Taxes
14%
$468
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0