Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.65% first-year return on $83,979 initial cash invested.
-12.65%
Cash On Cash
4.14%
Cap Rate
0.64
DSCR
$2,069
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,069 income − $2,954 expenses = $885 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
$2,069
Total Expenses
$2,954
Mortgage P&I
104%
$2,162
Property Taxes
6%
$115
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0