Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.29% first-year return on $83,979 initial cash invested.
-21.29%
Cash On Cash
1.97%
Cap Rate
0.31
DSCR
$1,194
Rent
-$1,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,194 income − $2,684 expenses = $1,490 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,194
Total Expenses
$2,684
Mortgage P&I
175%
$2,085
Property Taxes
12%
$148
Home Insurance
12%
$140
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0