Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.06% first-year return on $83,895 initial cash invested.
-2.06%
Cash On Cash
6.2%
Cap Rate
1.01
DSCR
$3,174
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $3,318 expenses = $144 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,895
Downpayment
20%
$79,900
Closing costs
1%
$3,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,174
Total Expenses
$3,318
Mortgage P&I
65%
$2,050
Property Taxes
10%
$303
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0