Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.55% first-year return on $92,799 initial cash invested.
-20.55%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$1,453
Rent
-$1,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,453 income − $3,042 expenses = $1,589 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,799
Downpayment
20%
$88,380
Closing costs
1%
$4,419
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,453
Total Expenses
$3,042
Mortgage P&I
155%
$2,250
Property Taxes
16%
$239
Home Insurance
12%
$175
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0