Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.43% first-year return on $92,190 initial cash invested.
-7.43%
Cash On Cash
5.04%
Cap Rate
0.81
DSCR
$2,664
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,664 income − $3,235 expenses = $571 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,190
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,664
Total Expenses
$3,235
Mortgage P&I
86%
$2,280
Property Taxes
4%
$109
Home Insurance
6%
$154
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0