Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.11% first-year return on $84,000 initial cash invested.
-12.11%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$2,317
Rent
-$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,317 income − $3,165 expenses = $848 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,317
Total Expenses
$3,165
Mortgage P&I
86%
$2,002
Property Taxes
18%
$420
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0