Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.43% first-year return on $83,979 initial cash invested.
-19.43%
Cash On Cash
2.87%
Cap Rate
0.43
DSCR
$2,184
Rent
-$1,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $3,544 expenses = $1,360 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,184
Total Expenses
$3,544
Mortgage P&I
101%
$2,209
Property Taxes
29%
$628
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0