Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.96% first-year return on $84,000 initial cash invested.
-8.96%
Cash On Cash
4.41%
Cap Rate
0.74
DSCR
$2,282
Rent
-$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $2,909 expenses = $627 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,282
Total Expenses
$2,909
Mortgage P&I
87%
$1,982
Property Taxes
9%
$194
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0