Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.3% first-year return on $84,000 initial cash invested.
-4.3%
Cash On Cash
5.23%
Cap Rate
0.91
DSCR
$2,626
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,626
Total Expenses
$2,927
Mortgage P&I
73%
$1,914
Property Taxes
7%
$190
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0