Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.68% first-year return on $44,310 initial cash invested.
-2.68%
Cash On Cash
5.83%
Cap Rate
0.98
DSCR
$1,606
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,606 income − $1,705 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,310
Downpayment
20%
$42,200
Closing costs
1%
$2,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,606
Total Expenses
$1,705
Mortgage P&I
65%
$1,044
Property Taxes
8%
$128
Home Insurance
7%
$116
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0