Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.47% first-year return on $83,979 initial cash invested.
-9.47%
Cash On Cash
4.73%
Cap Rate
0.75
DSCR
$2,520
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $3,183 expenses = $663 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,520
Total Expenses
$3,183
Mortgage P&I
84%
$2,114
Property Taxes
10%
$249
Home Insurance
6%
$140
HOA
1%
$25
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0