Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.26% first-year return on $92,379 initial cash invested.
-7.26%
Cash On Cash
5.05%
Cap Rate
0.82
DSCR
$3,141
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,141 income − $3,700 expenses = $559 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,379
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,141
Total Expenses
$3,700
Mortgage P&I
72%
$2,255
Property Taxes
15%
$473
Home Insurance
5%
$156
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0