Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.95% first-year return on $83,979 initial cash invested.
-12.95%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$1,935
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,935 income − $2,841 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,935
Total Expenses
$2,841
Mortgage P&I
103%
$2,000
Property Taxes
10%
$197
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0