Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.46% first-year return on $83,979 initial cash invested.
-14.46%
Cash On Cash
3.88%
Cap Rate
0.59
DSCR
$2,544
Rent
-$1,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $3,556 expenses = $1,012 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,544
Total Expenses
$3,556
Mortgage P&I
86%
$2,179
Property Taxes
23%
$576
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0