Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.72% first-year return on $92,379 initial cash invested.
-16.72%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$1,847
Rent
-$1,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,847 income − $3,134 expenses = $1,287 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,847
Total Expenses
$3,134
Mortgage P&I
119%
$2,207
Property Taxes
16%
$293
Home Insurance
8%
$154
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0