Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.53% first-year return on $83,937 initial cash invested.
-6.53%
Cash On Cash
4.96%
Cap Rate
0.84
DSCR
$2,681
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,681 income − $3,138 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,681
Total Expenses
$3,138
Mortgage P&I
74%
$1,976
Property Taxes
12%
$325
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0