Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.2% first-year return on $84,000 initial cash invested.
-11.2%
Cash On Cash
4.32%
Cap Rate
0.69
DSCR
$2,450
Rent
-$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $3,234 expenses = $784 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,450
Total Expenses
$3,234
Mortgage P&I
86%
$2,102
Property Taxes
15%
$356
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0