Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.45% first-year return on $83,979 initial cash invested.
-23.45%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$1,097
Rent
-$1,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,097 income − $2,738 expenses = $1,641 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,097
Total Expenses
$2,738
Mortgage P&I
188%
$2,059
Property Taxes
23%
$253
Home Insurance
13%
$140
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0