Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.86% first-year return on $84,001 initial cash invested.
-5.86%
Cash On Cash
5.06%
Cap Rate
0.85
DSCR
$2,710
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,710 income − $3,120 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,001
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$2,710
Total Expenses
$3,120
Mortgage P&I
73%
$1,990
Property Taxes
3%
$70
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298