Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.43% first-year return on $84,042 initial cash invested.
-0.43%
Cash On Cash
6.34%
Cap Rate
1.06
DSCR
$2,985
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,985 income − $3,015 expenses = $30 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,042
Downpayment
20%
$80,040
Closing costs
1%
$4,002
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,985
Total Expenses
$3,015
Mortgage P&I
67%
$1,995
Property Taxes
3%
$101
Home Insurance
5%
$144
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0