Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.79% first-year return on $83,979 initial cash invested.
-11.79%
Cash On Cash
4.09%
Cap Rate
0.66
DSCR
$2,331
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $3,156 expenses = $825 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,331
Total Expenses
$3,156
Mortgage P&I
89%
$2,070
Property Taxes
9%
$214
Home Insurance
6%
$140
HOA
5%
$125
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0