Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.13% first-year return on $84,000 initial cash invested.
-12.13%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$1,901
Rent
-$849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,901 income − $2,750 expenses = $849 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,901
Total Expenses
$2,750
Mortgage P&I
107%
$2,040
Property Taxes
4%
$76
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0