Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.23% first-year return on $84,000 initial cash invested.
-16.23%
Cash On Cash
3.51%
Cap Rate
0.53
DSCR
$2,119
Rent
-$1,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,119 income − $3,255 expenses = $1,136 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,119
Total Expenses
$3,255
Mortgage P&I
104%
$2,201
Property Taxes
17%
$363
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0