Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.49% first-year return on $84,000 initial cash invested.
-7.49%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$2,586
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $3,110 expenses = $524 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,586
Total Expenses
$3,110
Mortgage P&I
79%
$2,031
Property Taxes
10%
$267
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0