Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.49% first-year return on $92,400 initial cash invested.
-15.49%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$2,298
Rent
-$1,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $3,491 expenses = $1,193 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,400
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,298
Total Expenses
$3,491
Mortgage P&I
96%
$2,199
Property Taxes
24%
$540
Home Insurance
7%
$154
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0