Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.57% first-year return on $84,000 initial cash invested.
-3.57%
Cash On Cash
5.75%
Cap Rate
0.95
DSCR
$3,040
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $3,290 expenses = $250 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,040
Total Expenses
$3,290
Mortgage P&I
66%
$2,013
Property Taxes
11%
$347
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0