Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.42% first-year return on $83,958 initial cash invested.
-12.42%
Cash On Cash
3.97%
Cap Rate
0.64
DSCR
$2,277
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,277 income − $3,146 expenses = $869 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,958
Downpayment
20%
$79,960
Closing costs
1%
$3,998
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,277
Total Expenses
$3,146
Mortgage P&I
91%
$2,077
Property Taxes
15%
$336
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0