Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.48% first-year return on $45,234 initial cash invested.
-3.48%
Cash On Cash
6.14%
Cap Rate
0.96
DSCR
$1,637
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,637 income − $1,768 expenses = $131 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,234
Downpayment
20%
$43,080
Closing costs
1%
$2,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,637
Total Expenses
$1,768
Mortgage P&I
70%
$1,152
Property Taxes
6%
$92
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0