Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.24% first-year return on $84,000 initial cash invested.
-3.24%
Cash On Cash
5.7%
Cap Rate
0.95
DSCR
$2,693
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,693 income − $2,920 expenses = $227 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
$2,693
Total Expenses
$2,920
Mortgage P&I
74%
$1,993
Property Taxes
3%
$86
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0