Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.95% first-year return on $92,505 initial cash invested.
-7.95%
Cash On Cash
4.82%
Cap Rate
0.8
DSCR
$3,294
Rent
-$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,294 income − $3,907 expenses = $613 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,505
Downpayment
20%
$88,100
Closing costs
1%
$4,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,294
Total Expenses
$3,907
Mortgage P&I
67%
$2,217
Property Taxes
21%
$676
Home Insurance
5%
$157
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0