Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.49% first-year return on $92,211 initial cash invested.
-18.49%
Cash On Cash
3.03%
Cap Rate
0.46
DSCR
$2,242
Rent
-$1,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $3,663 expenses = $1,421 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,211
Downpayment
20%
$87,820
Closing costs
1%
$4,391
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,242
Total Expenses
$3,663
Mortgage P&I
108%
$2,419
Property Taxes
23%
$512
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0