Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.09% first-year return on $45,654 initial cash invested.
-16.09%
Cash On Cash
3.63%
Cap Rate
0.55
DSCR
$1,483
Rent
-$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,483 income − $2,095 expenses = $612 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,654
Downpayment
20%
$43,480
Closing costs
1%
$2,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,483
Total Expenses
$2,095
Mortgage P&I
81%
$1,195
Property Taxes
30%
$438
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0