Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.94% first-year return on $84,000 initial cash invested.
-18.94%
Cash On Cash
2.08%
Cap Rate
0.36
DSCR
$1,584
Rent
-$1,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,584
Total Expenses
$2,910
Mortgage P&I
122%
$1,940
Property Taxes
26%
$419
Home Insurance
9%
$140
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0