Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.62% first-year return on $92,568 initial cash invested.
-9.62%
Cash On Cash
4.46%
Cap Rate
0.74
DSCR
$3,262
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,262 income − $4,004 expenses = $742 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,568
Downpayment
20%
$88,160
Closing costs
1%
$4,408
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,262
Total Expenses
$4,004
Mortgage P&I
68%
$2,218
Property Taxes
24%
$780
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0