Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.61% first-year return on $83,999 initial cash invested.
-1.61%
Cash On Cash
6.07%
Cap Rate
1.02
DSCR
$3,113
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,113 income − $3,226 expenses = $113 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,999
Downpayment
20%
$79,999
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,113
Total Expenses
$3,226
Mortgage P&I
64%
$1,981
Property Taxes
9%
$295
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0