Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.22% first-year return on $45,192 initial cash invested.
-1.22%
Cash On Cash
6.93%
Cap Rate
1.03
DSCR
$1,748
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,748 income − $1,794 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,192
Downpayment
20%
$43,040
Closing costs
1%
$2,152
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,748
Total Expenses
$1,794
Mortgage P&I
69%
$1,201
Property Taxes
4%
$63
Home Insurance
4%
$76
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0