Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.67% first-year return on $92,652 initial cash invested.
-11.67%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$2,450
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $3,351 expenses = $901 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,652
Downpayment
20%
$88,240
Closing costs
1%
$4,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,450
Total Expenses
$3,351
Mortgage P&I
89%
$2,192
Property Taxes
15%
$362
Home Insurance
7%
$161
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0