Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8% first-year return on $84,000 initial cash invested.
-8%
Cash On Cash
5.43%
Cap Rate
0.81
DSCR
$2,527
Rent
-$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,527 income − $3,087 expenses = $560 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,527
Total Expenses
$3,087
Mortgage P&I
89%
$2,243
Property Taxes
2%
$47
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0