Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.65% first-year return on $83,937 initial cash invested.
-15.65%
Cash On Cash
3.47%
Cap Rate
0.54
DSCR
$2,076
Rent
-$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,076 income − $3,171 expenses = $1,095 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,076
Total Expenses
$3,171
Mortgage P&I
103%
$2,147
Property Taxes
13%
$268
Home Insurance
7%
$140
HOA
4%
$75
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0