Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.51% first-year return on $83,937 initial cash invested.
-18.51%
Cash On Cash
3.24%
Cap Rate
0.48
DSCR
$2,183
Rent
-$1,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,183 income − $3,478 expenses = $1,295 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,937
Downpayment
20%
$79,940
Closing costs
1%
$3,997
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,183
Total Expenses
$3,478
Mortgage P&I
104%
$2,265
Property Taxes
19%
$407
Home Insurance
7%
$142
HOA
4%
$97
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0