Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.35% first-year return on $83,979 initial cash invested.
-14.35%
Cash On Cash
3.63%
Cap Rate
0.57
DSCR
$1,909
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,909 income − $2,913 expenses = $1,004 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,909
Total Expenses
$2,913
Mortgage P&I
111%
$2,120
Property Taxes
8%
$157
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$115
Maintenance
5%
$95
Other
0%
$0