Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.83% first-year return on $83,895 initial cash invested.
-21.83%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$1,646
Rent
-$1,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,646 income − $3,172 expenses = $1,526 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,895
Downpayment
20%
$79,900
Closing costs
1%
$3,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,646
Total Expenses
$3,172
Mortgage P&I
119%
$1,958
Property Taxes
38%
$629
Home Insurance
10%
$157
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0