Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.27% first-year return on $83,895 initial cash invested.
-1.27%
Cash On Cash
6.39%
Cap Rate
1.03
DSCR
$2,940
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $3,029 expenses = $89 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,940
Total Expenses
$3,029
Mortgage P&I
70%
$2,069
Property Taxes
2%
$56
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0