Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.19% first-year return on $92,526 initial cash invested.
-11.19%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$2,408
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,408 income − $3,271 expenses = $863 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,526
Downpayment
20%
$88,120
Closing costs
1%
$4,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,408
Total Expenses
$3,271
Mortgage P&I
91%
$2,188
Property Taxes
12%
$280
Home Insurance
7%
$178
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0