Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.34% first-year return on $84,000 initial cash invested.
-14.34%
Cash On Cash
3.48%
Cap Rate
0.56
DSCR
$2,210
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,210 income − $3,214 expenses = $1,004 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,210
Total Expenses
$3,214
Mortgage P&I
93%
$2,053
Property Taxes
19%
$424
Home Insurance
6%
$140
HOA
1%
$23
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0