Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.82% first-year return on $83,895 initial cash invested.
-14.82%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$1,821
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,821 income − $2,857 expenses = $1,036 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,821
Total Expenses
$2,857
Mortgage P&I
113%
$2,049
Property Taxes
11%
$195
Home Insurance
8%
$140
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0