Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.7% first-year return on $92,757 initial cash invested.
-11.7%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$2,561
Rent
-$904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,561 income − $3,465 expenses = $904 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,757
Downpayment
20%
$88,340
Closing costs
1%
$4,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,561
Total Expenses
$3,465
Mortgage P&I
85%
$2,171
Property Taxes
18%
$472
Home Insurance
6%
$156
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0