Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.89% first-year return on $92,337 initial cash invested.
-7.89%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$2,869
Rent
-$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,869 income − $3,476 expenses = $607 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,337
Downpayment
20%
$87,940
Closing costs
1%
$4,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,869
Total Expenses
$3,476
Mortgage P&I
77%
$2,219
Property Taxes
12%
$358
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0