Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.34% first-year return on $84,000 initial cash invested.
-10.34%
Cash On Cash
4.08%
Cap Rate
0.69
DSCR
$2,321
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,321
Total Expenses
$3,045
Mortgage P&I
85%
$1,969
Property Taxes
6%
$133
Home Insurance
6%
$140
HOA
9%
$200
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0