Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.48% first-year return on $83,916 initial cash invested.
-8.48%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$2,504
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $3,097 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,916
Downpayment
20%
$79,920
Closing costs
1%
$3,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,504
Total Expenses
$3,097
Mortgage P&I
80%
$2,012
Property Taxes
11%
$267
Home Insurance
6%
$140
HOA
1%
$28
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0