Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.07% first-year return on $83,999 initial cash invested.
-2.07%
Cash On Cash
5.96%
Cap Rate
1
DSCR
$2,797
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,797 income − $2,942 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,999
Downpayment
20%
$79,999
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,797
Total Expenses
$2,942
Mortgage P&I
71%
$1,991
Property Taxes
3%
$83
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0