Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.63% first-year return on $83,979 initial cash invested.
-17.63%
Cash On Cash
3.32%
Cap Rate
0.5
DSCR
$2,155
Rent
-$1,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,155 income − $3,389 expenses = $1,234 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,155
Total Expenses
$3,389
Mortgage P&I
104%
$2,231
Property Taxes
21%
$457
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0