Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.97% first-year return on $92,400 initial cash invested.
-30.97%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$1,077
Rent
-$2,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,077 income − $3,462 expenses = $2,385 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,077
Total Expenses
$3,462
Mortgage P&I
225%
$2,423
Property Taxes
56%
$604
Home Insurance
14%
$154
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0