Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.26% first-year return on $92,715 initial cash invested.
-4.26%
Cash On Cash
5.55%
Cap Rate
0.93
DSCR
$3,399
Rent
-$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,399 income − $3,728 expenses = $329 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,715
Downpayment
20%
$88,300
Closing costs
1%
$4,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,399
Total Expenses
$3,728
Mortgage P&I
65%
$2,201
Property Taxes
14%
$489
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0