Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.07% first-year return on $83,937 initial cash invested.
-14.07%
Cash On Cash
3.52%
Cap Rate
0.57
DSCR
$2,216
Rent
-$984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,216 income − $3,200 expenses = $984 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,937
Downpayment
20%
$79,940
Closing costs
1%
$3,997
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,216
Total Expenses
$3,200
Mortgage P&I
92%
$2,047
Property Taxes
19%
$432
Home Insurance
7%
$144
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0