Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.99% first-year return on $92,400 initial cash invested.
-22.99%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$1,549
Rent
-$1,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,549 income − $3,319 expenses = $1,770 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,400
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,549
Total Expenses
$3,319
Mortgage P&I
141%
$2,179
Property Taxes
29%
$444
Home Insurance
10%
$154
HOA
9%
$140
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0