Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.39% first-year return on $92,190 initial cash invested.
-17.39%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$1,782
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,782 income − $3,118 expenses = $1,336 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,190
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,782
Total Expenses
$3,118
Mortgage P&I
122%
$2,175
Property Taxes
17%
$296
Home Insurance
9%
$154
HOA
2%
$30
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0