Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.92% first-year return on $92,379 initial cash invested.
-7.92%
Cash On Cash
4.59%
Cap Rate
0.78
DSCR
$2,526
Rent
-$610
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
6.3%
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
$2,526
Total Expenses
$3,136
Mortgage P&I
86%
$2,168
Property Taxes
6%
$157
Home Insurance
6%
$154
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0