Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.06% first-year return on $92,400 initial cash invested.
-14.06%
Cash On Cash
3.48%
Cap Rate
0.57
DSCR
$2,113
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,113 income − $3,196 expenses = $1,083 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,400
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,113
Total Expenses
$3,196
Mortgage P&I
107%
$2,254
Property Taxes
11%
$238
Home Insurance
7%
$154
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0