Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.17% first-year return on $84,000 initial cash invested.
-18.17%
Cash On Cash
2.58%
Cap Rate
0.42
DSCR
$1,481
Rent
-$1,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,481 income − $2,753 expenses = $1,272 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,481
Total Expenses
$2,753
Mortgage P&I
139%
$2,059
Property Taxes
11%
$169
Home Insurance
9%
$140
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0