Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.2% first-year return on $84,000 initial cash invested.
-14.2%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$2,261
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,261 income − $3,255 expenses = $994 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
$2,261
Total Expenses
$3,255
Mortgage P&I
88%
$1,994
Property Taxes
23%
$512
Home Insurance
6%
$140
HOA
1%
$21
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0