Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.59% first-year return on $83,979 initial cash invested.
-14.59%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$2,451
Rent
-$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $3,472 expenses = $1,021 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
$2,451
Total Expenses
$3,472
Mortgage P&I
81%
$1,993
Property Taxes
28%
$678
Home Insurance
6%
$140
HOA
1%
$23
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0