Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.69% first-year return on $92,652 initial cash invested.
-12.69%
Cash On Cash
4.47%
Cap Rate
0.66
DSCR
$2,575
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,575 income − $3,555 expenses = $980 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,575
Total Expenses
$3,555
Mortgage P&I
97%
$2,496
Property Taxes
7%
$178
Home Insurance
6%
$158
HOA
2%
$53
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0