Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.92% first-year return on $92,232 initial cash invested.
-11.92%
Cash On Cash
4.07%
Cap Rate
0.65
DSCR
$2,501
Rent
-$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $3,417 expenses = $916 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,232
Downpayment
20%
$87,840
Closing costs
1%
$4,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,501
Total Expenses
$3,417
Mortgage P&I
91%
$2,280
Property Taxes
13%
$317
Home Insurance
7%
$170
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0