Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.93% first-year return on $83,979 initial cash invested.
-10.93%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$2,035
Rent
-$765
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,035
Total Expenses
$2,800
Mortgage P&I
98%
$2,004
Property Taxes
6%
$126
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0