Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.93% first-year return on $83,979 initial cash invested.
-22.93%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$967
Rent
-$1,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$967 income − $2,572 expenses = $1,605 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
$967
Total Expenses
$2,572
Mortgage P&I
207%
$2,000
Property Taxes
19%
$181
Home Insurance
14%
$140
HOA
0%
$0
Property Management
10%
$97
CapEx
5%
$48
Vacancy
6%
$58
Maintenance
5%
$48
Other
0%
$0