Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.09% first-year return on $84,000 initial cash invested.
-24.09%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$1,637
Rent
-$1,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,637 income − $3,323 expenses = $1,686 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,637
Total Expenses
$3,323
Mortgage P&I
123%
$2,007
Property Taxes
46%
$750
Home Insurance
9%
$140
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0