Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.73% first-year return on $83,979 initial cash invested.
-15.73%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$1,924
Rent
-$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,924 income − $3,025 expenses = $1,101 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,924
Total Expenses
$3,025
Mortgage P&I
106%
$2,031
Property Taxes
17%
$330
Home Insurance
7%
$140
HOA
1%
$25
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0