Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.64% first-year return on $92,379 initial cash invested.
-25.64%
Cash On Cash
1.17%
Cap Rate
0.18
DSCR
$1,425
Rent
-$1,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,425 income − $3,399 expenses = $1,974 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,379
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,425
Total Expenses
$3,399
Mortgage P&I
164%
$2,332
Property Taxes
38%
$543
Home Insurance
11%
$154
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0