Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.94% first-year return on $92,526 initial cash invested.
-21.94%
Cash On Cash
2.3%
Cap Rate
0.34
DSCR
$1,674
Rent
-$1,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,674 income − $3,366 expenses = $1,692 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
$1,674
Total Expenses
$3,366
Mortgage P&I
147%
$2,454
Property Taxes
19%
$316
Home Insurance
10%
$161
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0