Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.31% first-year return on $83,895 initial cash invested.
-7.31%
Cash On Cash
5.18%
Cap Rate
0.82
DSCR
$2,806
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $3,317 expenses = $511 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,895
Downpayment
20%
$79,900
Closing costs
1%
$3,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,806
Total Expenses
$3,317
Mortgage P&I
75%
$2,094
Property Taxes
7%
$204
Home Insurance
5%
$140
HOA
5%
$150
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0