Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.81% first-year return on $84,000 initial cash invested.
-24.81%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$1,848
Rent
-$1,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,848 income − $3,585 expenses = $1,737 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
$1,848
Total Expenses
$3,585
Mortgage P&I
109%
$2,007
Property Taxes
52%
$958
Home Insurance
8%
$140
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0