Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.55% first-year return on $83,937 initial cash invested.
-11.55%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$2,590
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $3,398 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,937
Downpayment
20%
$79,940
Closing costs
1%
$3,997
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,590
Total Expenses
$3,398
Mortgage P&I
76%
$1,966
Property Taxes
20%
$510
Home Insurance
6%
$145
HOA
4%
$103
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0