Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.72% first-year return on $83,979 initial cash invested.
-9.72%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$2,542
Rent
-$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $3,222 expenses = $680 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,542
Total Expenses
$3,222
Mortgage P&I
79%
$1,999
Property Taxes
17%
$422
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0