Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.2% first-year return on $92,379 initial cash invested.
-17.2%
Cash On Cash
2.89%
Cap Rate
0.46
DSCR
$2,034
Rent
-$1,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,034 income − $3,358 expenses = $1,324 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,379
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,034
Total Expenses
$3,358
Mortgage P&I
112%
$2,282
Property Taxes
18%
$360
Home Insurance
8%
$154
HOA
2%
$33
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0