Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.82% first-year return on $92,295 initial cash invested.
-4.82%
Cash On Cash
5.2%
Cap Rate
0.89
DSCR
$2,841
Rent
-$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,295
Downpayment
20%
$87,900
Closing costs
1%
$4,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,841
Total Expenses
$3,212
Mortgage P&I
75%
$2,134
Property Taxes
0%
$13
Home Insurance
5%
$154
HOA
6%
$173
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0