Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.04% first-year return on $92,127 initial cash invested.
-15.04%
Cash On Cash
3.39%
Cap Rate
0.54
DSCR
$2,383
Rent
-$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,383 income − $3,538 expenses = $1,155 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,127
Downpayment
20%
$87,740
Closing costs
1%
$4,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,383
Total Expenses
$3,538
Mortgage P&I
96%
$2,276
Property Taxes
20%
$487
Home Insurance
7%
$156
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0