Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.07% first-year return on $44,541 initial cash invested.
-2.07%
Cash On Cash
6.21%
Cap Rate
1.01
DSCR
$1,694
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,694 income − $1,771 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,541
Downpayment
20%
$42,420
Closing costs
1%
$2,121
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,694
Total Expenses
$1,771
Mortgage P&I
64%
$1,090
Property Taxes
8%
$136
Home Insurance
4%
$75
HOA
2%
$29
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0